	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,436	£5,545	£5,656	£5,797	£5,942	£28,375
Total Expenses	£5,118	£5,178	£5,231	£5,287	£5,344	£26,157
Profit Before Tax	£318	£366	£425	£510	£598	£2,218
Profit After Tax	£258	£297	£344	£413	£485	£1,797
Change In Property Value	£2,400	£4,120	£5,191	£5,503	£4,861	£22,075
Net Return	£2,658	£4,417	£5,535	£5,916	£5,345	£23,871
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	20%	87%