	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,180	£3,228	£3,276	£3,358	£3,442	£16,484
Total Expenses	£2,749	£2,766	£2,781	£2,800	£2,819	£13,913
Profit Before Tax	£432	£462	£495	£559	£623	£2,571
Profit After Tax	£350	£374	£401	£452	£505	£2,082
Change In Property Value	£2,100	£3,416	£3,931	£4,167	£3,681	£17,294
Net Return	£2,450	£3,790	£4,332	£4,619	£4,186	£19,376
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	20%	23%	24%	22%	102%