	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,112	£5,189	£5,267	£5,398	£5,533	£26,498
Total Expenses	£4,762	£4,820	£4,868	£4,923	£4,979	£24,352
Profit Before Tax	£350	£369	£398	£475	£554	£2,146
Profit After Tax	£284	£299	£323	£385	£448	£1,738
Change In Property Value	£2,099	£3,963	£4,561	£4,834	£3,843	£19,299
Net Return	£2,382	£4,262	£4,883	£5,219	£4,292	£21,038
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	19%	22%	24%	20%	96%