	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,604	£2,643	£2,683	£2,750	£2,819	£13,498
Total Expenses	£2,369	£2,386	£2,400	£2,417	£2,434	£12,006
Profit Before Tax	£235	£258	£283	£333	£384	£1,492
Profit After Tax	£190	£209	£229	£270	£311	£1,209
Change In Property Value	£1,750	£2,846	£3,276	£3,472	£3,067	£14,412
Net Return	£1,940	£3,055	£3,505	£3,742	£3,378	£15,620
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	12%	19%	22%	23%	21%	98%