	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,752	£4,823	£4,896	£5,018	£5,143	£24,632
Total Expenses	£4,193	£4,212	£4,230	£4,253	£4,276	£21,163
Profit Before Tax	£559	£611	£666	£766	£868	£3,469
Profit After Tax	£453	£495	£539	£620	£703	£2,810
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£3,953	£6,187	£7,091	£7,565	£6,837	£31,633
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	13%	20%	23%	24%	22%	102%