	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,616	£5,700	£5,786	£5,930	£6,079	£29,111
Total Expenses	£5,216	£5,274	£5,324	£5,380	£5,438	£26,633
Profit Before Tax	£400	£426	£462	£550	£641	£2,478
Profit After Tax	£324	£345	£374	£446	£519	£2,008
Change In Property Value	£2,888	£4,696	£5,405	£5,729	£5,061	£23,779
Net Return	£3,211	£5,041	£5,779	£6,175	£5,580	£25,787
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	12%	20%	22%	24%	22%	100%