	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	£5,422	£5,481	£5,530	£5,587	£5,644	£27,664
Profit Before Tax	£182	£207	£243	£331	£422	£1,385
Profit After Tax	£147	£168	£197	£268	£342	£1,122
Change In Property Value	£2,669	£5,039	£5,799	£6,147	£4,887	£24,542
Net Return	£2,816	£5,207	£5,996	£6,416	£5,229	£25,663
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	93%