	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,484	£5,566	£5,650	£5,791	£5,936	£28,427
Total Expenses	£5,348	£5,406	£5,455	£5,511	£5,568	£27,288
Profit Before Tax	£136	£160	£195	£280	£367	£1,139
Profit After Tax	£110	£130	£158	£227	£298	£922
Change In Property Value	£2,610	£4,929	£5,672	£6,013	£4,780	£24,004
Net Return	£2,720	£5,058	£5,830	£6,239	£5,078	£24,926
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	10%	19%	22%	23%	19%	92%