	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,660	£3,715	£3,771	£3,865	£3,962	£18,972
Total Expenses	£2,797	£2,814	£2,830	£2,850	£2,871	£14,162
Profit Before Tax	£864	£900	£940	£1,015	£1,091	£4,810
Profit After Tax	£699	£729	£762	£822	£884	£3,896
Change In Property Value	£2,100	£3,416	£3,931	£4,167	£3,681	£17,294
Net Return	£2,799	£4,145	£4,693	£4,989	£4,564	£21,190
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	15%	22%	25%	26%	24%	112%