	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,896	£4,994	£5,094	£5,221	£5,352	£25,557
Total Expenses	£4,388	£4,448	£4,499	£4,553	£4,609	£22,497
Profit Before Tax	£508	£546	£595	£668	£743	£3,060
Profit After Tax	£412	£442	£482	£541	£602	£2,479
Change In Property Value	£1,770	£3,039	£3,829	£4,058	£3,585	£16,280
Net Return	£2,182	£3,481	£4,311	£4,599	£4,186	£18,759
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	21%	22%	20%	92%