	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,740	£4,811	£4,883	£5,005	£5,130	£24,570
Total Expenses	£4,565	£4,622	£4,671	£4,725	£4,780	£23,363
Profit Before Tax	£175	£189	£213	£281	£351	£1,207
Profit After Tax	£141	£153	£172	£227	£284	£978
Change In Property Value	£1,950	£3,682	£4,238	£4,492	£3,571	£17,934
Net Return	£2,091	£3,835	£4,410	£4,720	£3,855	£18,911
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	10%	19%	22%	23%	19%	92%