	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,368	£4,434	£4,500	£4,613	£4,728	£22,642
Total Expenses	£3,640	£3,659	£3,675	£3,697	£3,719	£18,390
Profit Before Tax	£729	£775	£825	£915	£1,008	£4,252
Profit After Tax	£590	£628	£668	£741	£817	£3,444
Change In Property Value	£2,940	£4,782	£5,503	£5,834	£5,153	£24,211
Net Return	£3,530	£5,409	£6,171	£6,575	£5,970	£27,655
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	21%	24%	25%	23%	106%