	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,568	£5,679	£5,793	£5,938	£6,086	£29,064
Total Expenses	£5,356	£5,417	£5,470	£5,526	£5,583	£27,352
Profit Before Tax	£212	£262	£323	£412	£503	£1,712
Profit After Tax	£172	£212	£262	£334	£407	£1,387
Change In Property Value	£2,610	£4,481	£5,645	£5,984	£5,286	£24,006
Net Return	£2,782	£4,693	£5,907	£6,318	£5,693	£25,393
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	17%	22%	23%	21%	94%