	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,628	£5,741	£5,855	£6,002	£6,152	£29,377
Total Expenses	£5,394	£5,455	£5,508	£5,564	£5,622	£27,544
Profit Before Tax	£234	£285	£347	£437	£530	£1,833
Profit After Tax	£189	£231	£281	£354	£429	£1,485
Change In Property Value	£2,640	£4,532	£5,710	£6,053	£5,347	£24,282
Net Return	£2,829	£4,763	£5,992	£6,407	£5,776	£25,767
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	17%	22%	23%	21%	94%