	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,620	£4,712	£4,807	£4,927	£5,050	£24,116
Total Expenses	£4,393	£4,452	£4,502	£4,556	£4,611	£22,513
Profit Before Tax	£228	£261	£304	£371	£439	£1,602
Profit After Tax	£184	£211	£247	£300	£356	£1,298
Change In Property Value	£1,800	£3,090	£3,893	£4,127	£3,646	£16,556
Net Return	£1,984	£3,301	£4,140	£4,427	£4,001	£17,854
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	16%	20%	21%	19%	86%