	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,680	£4,750	£4,821	£4,942	£5,066	£24,259
Total Expenses	£4,559	£4,616	£4,665	£4,718	£4,773	£23,332
Profit Before Tax	£121	£134	£157	£224	£292	£927
Profit After Tax	£98	£108	£127	£181	£237	£751
Change In Property Value	£1,950	£3,682	£4,238	£4,492	£3,571	£17,934
Net Return	£2,048	£3,791	£4,365	£4,673	£3,808	£18,685
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	18%	21%	23%	19%	91%