	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,688	£5,773	£5,918	£6,066	£29,049
Total Expenses	£5,134	£5,193	£5,242	£5,299	£5,356	£26,224
Profit Before Tax	£470	£495	£531	£619	£710	£2,825
Profit After Tax	£380	£401	£430	£501	£575	£2,288
Change In Property Value	£2,800	£4,554	£5,241	£5,556	£4,908	£23,059
Net Return	£3,180	£4,955	£5,671	£6,057	£5,482	£25,346
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	13%	20%	23%	24%	22%	101%