	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,640	£5,725	£5,810	£5,956	£6,105	£29,235
Total Expenses	£5,458	£5,517	£5,566	£5,623	£5,680	£27,844
Profit Before Tax	£182	£208	£244	£333	£425	£1,392
Profit After Tax	£147	£168	£198	£270	£344	£1,127
Change In Property Value	£2,249	£4,149	£5,299	£6,099	£4,310	£22,105
Net Return	£2,396	£4,317	£5,497	£6,369	£4,654	£23,233
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	20%	23%	17%	106%