	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,616	£5,700	£5,786	£5,930	£6,079	£29,111
Total Expenses	£5,296	£5,355	£5,404	£5,461	£5,518	£27,035
Profit Before Tax	£320	£345	£381	£470	£560	£2,076
Profit After Tax	£259	£280	£309	£380	£454	£1,682
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£2,809	£5,095	£5,851	£6,255	£5,124	£25,134
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	19%	95%