	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,924	£3,983	£4,043	£4,144	£4,247	£20,340
Total Expenses	£3,145	£3,163	£3,179	£3,200	£3,221	£15,907
Profit Before Tax	£779	£820	£863	£944	£1,026	£4,433
Profit After Tax	£631	£664	£699	£765	£831	£3,591
Change In Property Value	£2,450	£3,985	£4,586	£4,861	£4,294	£20,176
Net Return	£3,081	£4,649	£5,285	£5,626	£5,125	£23,767
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	14%	21%	24%	26%	23%	108%