	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,636	£4,752	£4,871	£23,326
Total Expenses	£4,461	£4,518	£4,566	£4,619	£4,673	£22,837
Profit Before Tax	£39	£50	£70	£133	£197	£490
Profit After Tax	£32	£40	£57	£108	£160	£397
Change In Property Value	£1,875	£3,541	£4,075	£4,319	£3,434	£17,244
Net Return	£1,907	£3,581	£4,132	£4,427	£3,594	£17,640
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	10%	18%	21%	22%	18%	89%