	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,172	£5,250	£5,328	£5,462	£5,598	£26,810
Total Expenses	£4,705	£4,763	£4,812	£4,867	£4,923	£24,070
Profit Before Tax	£467	£487	£517	£595	£675	£2,740
Profit After Tax	£378	£394	£418	£482	£547	£2,219
Change In Property Value	£2,040	£3,852	£4,434	£4,700	£3,736	£18,761
Net Return	£2,418	£4,246	£4,852	£5,181	£4,283	£20,981
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	20%	23%	24%	20%	98%