	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,560	£4,628	£4,698	£4,815	£4,936	£23,637
Total Expenses	£4,385	£4,442	£4,490	£4,543	£4,598	£22,457
Profit Before Tax	£175	£187	£208	£272	£338	£1,180
Profit After Tax	£142	£151	£169	£220	£274	£956
Change In Property Value	£1,799	£3,396	£3,909	£4,143	£3,294	£16,540
Net Return	£1,940	£3,547	£4,077	£4,364	£3,567	£17,496
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	10%	19%	21%	23%	19%	92%