	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,256	£5,361	£5,468	£5,605	£5,745	£27,436
Total Expenses	£4,939	£4,999	£5,051	£5,106	£5,163	£25,259
Profit Before Tax	£317	£362	£417	£499	£582	£2,177
Profit After Tax	£257	£293	£338	£404	£471	£1,764
Change In Property Value	£2,250	£3,863	£4,867	£5,159	£4,557	£20,695
Net Return	£2,507	£4,156	£5,205	£5,563	£5,028	£22,458
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	20%	87%