	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,664	£5,777	£5,893	£6,040	£6,191	£29,565
Total Expenses	£5,462	£5,523	£5,576	£5,632	£5,690	£27,884
Profit Before Tax	£202	£254	£317	£408	£501	£1,682
Profit After Tax	£164	£206	£257	£330	£406	£1,362
Change In Property Value	£2,700	£4,635	£5,840	£6,190	£5,468	£24,833
Net Return	£2,863	£4,840	£6,097	£6,520	£5,874	£26,195
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	9%	16%	20%	21%	19%	85%