	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£5,357	£5,415	£5,464	£5,520	£5,578	£27,335
Profit Before Tax	£139	£163	£198	£283	£371	£1,154
Profit After Tax	£113	£132	£160	£229	£301	£935
Change In Property Value	£2,618	£4,943	£5,689	£6,030	£4,794	£24,073
Net Return	£2,730	£5,075	£5,849	£6,259	£5,094	£25,008
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	19%	22%	23%	19%	92%