	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,896	£4,969	£5,044	£5,170	£5,299	£25,379
Total Expenses	£4,742	£4,799	£4,848	£4,902	£4,958	£24,248
Profit Before Tax	£154	£170	£196	£268	£342	£1,130
Profit After Tax	£125	£138	£159	£217	£277	£916
Change In Property Value	£2,450	£3,985	£4,586	£4,861	£4,294	£20,176
Net Return	£2,575	£4,123	£4,745	£5,078	£4,571	£21,092
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	12%	19%	22%	23%	21%	96%