	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,956	£5,055	£5,156	£5,285	£5,417	£25,870
Total Expenses	£4,265	£4,325	£4,376	£4,431	£4,487	£21,884
Profit Before Tax	£691	£730	£780	£854	£930	£3,985
Profit After Tax	£560	£591	£632	£692	£754	£3,228
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£2,210	£3,424	£4,201	£4,475	£4,095	£18,404
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	18%	22%	23%	21%	96%