	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,424	£5,505	£5,588	£5,728	£5,871	£28,116
Total Expenses	£5,036	£5,094	£5,143	£5,199	£5,256	£25,729
Profit Before Tax	£388	£411	£445	£528	£615	£2,387
Profit After Tax	£314	£333	£360	£428	£498	£1,934
Change In Property Value	£2,713	£4,412	£5,077	£5,382	£4,754	£22,338
Net Return	£3,027	£4,745	£5,438	£5,810	£5,252	£24,271
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	12%	20%	22%	24%	22%	100%