	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,192	£5,322	£5,455	£26,125
Total Expenses	£4,865	£4,885	£4,903	£4,926	£4,950	£24,530
Profit Before Tax	£175	£231	£289	£396	£505	£1,595
Profit After Tax	£142	£187	£234	£321	£409	£1,292
Change In Property Value	£4,200	£6,831	£7,862	£8,334	£7,361	£34,588
Net Return	£4,342	£7,018	£8,096	£8,654	£7,770	£35,880
Return From Rental Income (%)	0%	1%	1%	1%	1%	3%
Total Net Return (%)	12%	19%	22%	23%	21%	97%