	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,760	£5,846	£5,934	£6,082	£6,235	£29,857
Total Expenses	£5,472	£5,530	£5,580	£5,637	£5,695	£27,914
Profit Before Tax	£288	£316	£354	£446	£540	£1,944
Profit After Tax	£233	£256	£287	£361	£437	£1,574
Change In Property Value	£1,800	£3,672	£4,774	£5,012	£3,684	£18,942
Net Return	£2,033	£3,928	£5,060	£5,373	£4,121	£20,516
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	14%	18%	19%	15%	73%