	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,244	£5,349	£5,456	£5,592	£5,732	£27,373
Total Expenses	£4,776	£4,837	£4,889	£4,944	£5,001	£24,447
Profit Before Tax	£468	£512	£567	£648	£731	£2,926
Profit After Tax	£379	£415	£459	£525	£592	£2,370
Change In Property Value	£2,100	£3,605	£4,542	£4,814	£4,253	£19,314
Net Return	£2,479	£4,019	£5,001	£5,339	£4,845	£21,684
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	10%	17%	21%	22%	20%	90%