	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,676	£5,761	£5,848	£5,994	£6,144	£29,422
Total Expenses	£5,463	£5,522	£5,572	£5,628	£5,686	£27,870
Profit Before Tax	£213	£239	£276	£366	£458	£1,552
Profit After Tax	£172	£194	£224	£296	£371	£1,257
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£2,872	£5,292	£6,092	£6,516	£5,316	£26,088
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	93%