	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,704	£4,775	£4,846	£4,967	£5,092	£24,384
Total Expenses	£4,188	£4,207	£4,225	£4,247	£4,271	£21,138
Profit Before Tax	£516	£567	£621	£720	£821	£3,245
Profit After Tax	£418	£459	£503	£583	£665	£2,629
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,418	£6,124	£7,023	£7,494	£6,159	£30,219
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	20%	23%	24%	20%	97%