	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,448	£2,485	£2,547	£2,611	£2,689	£12,779
Total Expenses	£2,133	£2,149	£2,166	£2,183	£2,201	£10,832
Profit Before Tax	£315	£336	£381	£428	£487	£1,947
Profit After Tax	£255	£272	£309	£346	£395	£1,577
Change In Property Value	£1,225	£1,268	£2,062	£2,373	£2,516	£9,444
Net Return	£1,480	£1,540	£2,371	£2,720	£2,911	£11,021
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	13%	13%	21%	24%	25%	96%