	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,136	£5,213	£5,343	£5,477	£5,641	£26,811
Total Expenses	£4,584	£4,604	£4,627	£4,652	£4,679	£23,146
Profit Before Tax	£552	£609	£716	£825	£963	£3,665
Profit After Tax	£447	£494	£580	£668	£780	£2,969
Change In Property Value	£3,150	£3,260	£5,303	£6,103	£6,469	£24,285
Net Return	£3,597	£3,754	£5,883	£6,771	£7,249	£27,253
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	13%	13%	21%	24%	26%	97%