	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	£4,874	£4,935	£4,987	£5,042	£5,099	£24,937
Profit Before Tax	£382	£426	£482	£563	£646	£2,499
Profit After Tax	£309	£345	£390	£456	£524	£2,024
Change In Property Value	£2,190	£3,760	£4,737	£5,021	£4,435	£20,143
Net Return	£2,499	£4,105	£5,127	£5,477	£4,959	£22,167
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	16%	20%	22%	20%	88%