	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,616	£5,700	£5,786	£5,930	£6,079	£29,111
Total Expenses	£5,441	£5,500	£5,549	£5,606	£5,663	£27,759
Profit Before Tax	£175	£201	£237	£325	£416	£1,352
Profit After Tax	£142	£162	£192	£263	£337	£1,095
Change In Property Value	£2,238	£4,128	£5,273	£6,068	£4,288	£21,995
Net Return	£2,379	£4,291	£5,464	£6,331	£4,625	£23,090
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	20%	23%	17%	83%