	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,860	£4,933	£5,007	£5,132	£5,260	£25,192
Total Expenses	£4,658	£4,715	£4,764	£4,818	£4,873	£23,828
Profit Before Tax	£202	£218	£243	£314	£387	£1,365
Profit After Tax	£164	£176	£197	£255	£314	£1,105
Change In Property Value	£1,688	£2,768	£3,958	£4,555	£3,219	£16,186
Net Return	£1,851	£2,944	£4,155	£4,809	£3,532	£17,291
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	14%	20%	23%	17%	81%