	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	£4,387	£4,443	£4,491	£4,545	£4,600	£22,466
Profit Before Tax	£174	£185	£207	£270	£336	£1,172
Profit After Tax	£141	£150	£167	£219	£272	£949
Change In Property Value	£1,800	£3,399	£3,912	£4,147	£3,297	£16,554
Net Return	£1,941	£3,549	£4,079	£4,366	£3,569	£17,503
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	10%	19%	21%	23%	19%	92%