	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,044	£4,105	£4,207	£4,312	£4,442	£21,110
Total Expenses	£3,265	£3,283	£3,304	£3,325	£3,349	£16,525
Profit Before Tax	£779	£822	£904	£987	£1,093	£4,585
Profit After Tax	£631	£666	£732	£800	£885	£3,714
Change In Property Value	£2,083	£2,155	£3,506	£4,035	£4,277	£16,055
Net Return	£2,713	£2,821	£4,238	£4,834	£5,162	£19,769
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	14%	15%	22%	26%	27%	105%