	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,872	£4,969	£5,069	£5,196	£5,325	£25,431
Total Expenses	£4,579	£4,638	£4,689	£4,744	£4,799	£23,449
Profit Before Tax	£293	£331	£380	£452	£526	£1,982
Profit After Tax	£238	£268	£307	£366	£426	£1,605
Change In Property Value	£1,950	£3,348	£4,218	£4,471	£3,949	£17,936
Net Return	£2,188	£3,616	£4,525	£4,837	£4,375	£19,541
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	19%	87%