	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,141	£5,244	£5,375	£5,509	£26,308
Total Expenses	£4,756	£4,816	£4,868	£4,923	£4,979	£24,341
Profit Before Tax	£284	£324	£376	£452	£530	£1,967
Profit After Tax	£230	£263	£305	£366	£430	£1,593
Change In Property Value	£2,100	£3,605	£4,542	£4,815	£4,253	£19,315
Net Return	£2,330	£3,868	£4,847	£5,181	£4,683	£20,908
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	21%	19%	87%