	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,716	£5,830	£5,976	£6,126	£29,252
Total Expenses	£5,134	£5,196	£5,248	£5,304	£5,362	£26,245
Profit Before Tax	£470	£520	£582	£672	£764	£3,008
Profit After Tax	£380	£422	£472	£544	£618	£2,436
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£2,780	£4,542	£5,663	£6,047	£5,479	£24,511
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	17%	21%	22%	20%	89%