	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,256	£5,335	£5,415	£5,550	£5,689	£27,245
Total Expenses	£4,939	£4,997	£5,046	£5,101	£5,158	£25,239
Profit Before Tax	£317	£338	£369	£449	£531	£2,005
Profit After Tax	£257	£274	£299	£364	£431	£1,624
Change In Property Value	£2,625	£4,269	£4,914	£5,208	£4,601	£21,617
Net Return	£2,882	£4,543	£5,213	£5,572	£5,031	£23,242
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	19%	22%	24%	21%	99%