	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,256	£2,290	£2,324	£2,382	£2,442	£11,694
Total Expenses	£2,173	£2,189	£2,203	£2,219	£2,236	£11,021
Profit Before Tax	£83	£100	£121	£163	£206	£673
Profit After Tax	£67	£81	£98	£132	£167	£545
Change In Property Value	£1,350	£2,549	£2,934	£3,110	£2,472	£12,416
Net Return	£1,417	£2,631	£3,032	£3,242	£2,639	£12,961
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	18%	21%	22%	18%	89%