	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,250	£5,329	£5,409	£5,544	£5,682	£27,214
Total Expenses	£4,938	£4,996	£5,045	£5,100	£5,157	£25,236
Profit Before Tax	£312	£333	£364	£444	£526	£1,978
Profit After Tax	£253	£270	£295	£359	£426	£1,602
Change In Property Value	£2,250	£4,249	£4,890	£5,183	£4,121	£20,693
Net Return	£2,503	£4,518	£5,185	£5,543	£4,547	£22,295
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	19%	22%	24%	19%	95%