	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,604	£5,688	£5,773	£5,918	£6,066	£29,049
Total Expenses	£5,424	£5,482	£5,532	£5,588	£5,646	£27,672
Profit Before Tax	£180	£206	£241	£330	£420	£1,377
Profit After Tax	£146	£167	£196	£267	£340	£1,115
Change In Property Value	£2,670	£5,042	£5,803	£6,151	£4,890	£24,555
Net Return	£2,816	£5,208	£5,998	£6,418	£5,230	£25,671
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	93%