	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,404	£4,492	£4,582	£4,696	£4,814	£22,988
Total Expenses	£4,210	£4,269	£4,319	£4,372	£4,426	£21,596
Profit Before Tax	£194	£223	£263	£324	£387	£1,392
Profit After Tax	£157	£181	£213	£263	£314	£1,128
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£1,807	£3,013	£3,782	£4,046	£3,656	£16,304
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	16%	20%	21%	19%	85%