	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,422	£5,531	£5,669	£5,811	£27,749
Total Expenses	£4,752	£4,812	£4,864	£4,920	£4,977	£24,325
Profit Before Tax	£564	£610	£667	£749	£834	£3,424
Profit After Tax	£457	£494	£540	£607	£676	£2,774
Change In Property Value	£2,070	£3,554	£4,477	£4,746	£4,192	£19,039
Net Return	£2,527	£4,048	£5,017	£5,353	£4,868	£21,813
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	17%	21%	23%	20%	92%