	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,875	£5,993	£6,143	£6,296	£30,067
Total Expenses	£5,472	£5,533	£5,586	£5,643	£5,701	£27,935
Profit Before Tax	£288	£342	£407	£500	£595	£2,132
Profit After Tax	£233	£277	£329	£405	£482	£1,727
Change In Property Value	£2,700	£4,635	£5,840	£6,191	£5,468	£24,834
Net Return	£2,933	£4,912	£6,170	£6,595	£5,950	£26,561
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	18%	22%	24%	21%	95%