	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,384	£3,435	£3,486	£3,573	£3,663	£17,541
Total Expenses	£2,930	£2,947	£2,963	£2,982	£3,002	£14,823
Profit Before Tax	£454	£487	£524	£592	£661	£2,718
Profit After Tax	£368	£395	£424	£479	£536	£2,202
Change In Property Value	£2,275	£3,700	£4,259	£4,514	£3,987	£18,735
Net Return	£2,643	£4,095	£4,683	£4,993	£4,523	£20,937
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	24%	22%	102%