	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,296	£4,382	£4,470	£4,581	£4,696	£22,425
Total Expenses	£4,199	£4,258	£4,308	£4,361	£4,415	£21,540
Profit Before Tax	£97	£124	£162	£221	£281	£885
Profit After Tax	£78	£101	£131	£179	£228	£717
Change In Property Value	£1,650	£2,833	£3,569	£3,783	£3,342	£15,176
Net Return	£1,728	£2,933	£3,700	£3,962	£3,569	£15,893
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	15%	19%	21%	19%	83%