	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,520	£5,603	£5,687	£5,829	£5,975	£28,613
Total Expenses	£5,287	£5,345	£5,395	£5,451	£5,508	£26,985
Profit Before Tax	£233	£258	£292	£378	£467	£1,628
Profit After Tax	£189	£209	£237	£307	£378	£1,319
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£2,739	£5,024	£5,779	£6,181	£5,048	£24,771
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	10%	19%	22%	23%	19%	93%