	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,488	£4,555	£4,624	£4,739	£4,858	£23,264
Total Expenses	£4,347	£4,404	£4,452	£4,505	£4,560	£22,267
Profit Before Tax	£141	£151	£172	£234	£298	£997
Profit After Tax	£114	£123	£139	£190	£241	£807
Change In Property Value	£1,770	£3,342	£3,847	£4,078	£3,242	£16,278
Net Return	£1,884	£3,465	£3,986	£4,267	£3,483	£17,086
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	21%	23%	19%	91%