	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,844	£2,887	£2,930	£3,003	£3,078	£14,742
Total Expenses	£2,392	£2,408	£2,423	£2,441	£2,459	£12,122
Profit Before Tax	£452	£478	£507	£563	£619	£2,620
Profit After Tax	£366	£387	£411	£456	£502	£2,122
Change In Property Value	£1,748	£2,843	£3,272	£3,469	£3,064	£14,397
Net Return	£2,115	£3,231	£3,683	£3,925	£3,566	£16,519
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	13%	20%	23%	25%	22%	103%