	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,220	£5,298	£5,378	£5,512	£5,650	£27,058
Total Expenses	£4,855	£4,913	£4,961	£5,017	£5,073	£24,819
Profit Before Tax	£365	£386	£416	£495	£577	£2,240
Profit After Tax	£296	£312	£337	£401	£467	£1,814
Change In Property Value	£2,175	£4,107	£4,727	£5,011	£3,983	£20,003
Net Return	£2,471	£4,420	£5,064	£5,412	£4,451	£21,817
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	19%	22%	24%	20%	96%