	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	£5,424	£5,485	£5,538	£5,594	£5,652	£27,692
Profit Before Tax	£180	£231	£293	£382	£474	£1,560
Profit After Tax	£146	£187	£237	£310	£384	£1,263
Change In Property Value	£2,670	£4,584	£5,775	£6,122	£5,408	£24,558
Net Return	£2,816	£4,771	£6,012	£6,431	£5,791	£25,821
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	85%