	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,736	£5,822	£5,909	£6,057	£6,209	£29,733
Total Expenses	£5,578	£5,599	£5,618	£5,643	£5,669	£28,108
Profit Before Tax	£158	£223	£291	£414	£539	£1,625
Profit After Tax	£128	£180	£236	£335	£437	£1,316
Change In Property Value	£2,100	£4,974	£6,618	£7,685	£5,648	£27,025
Net Return	£2,228	£5,154	£6,854	£8,020	£6,085	£28,341
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	5%	12%	16%	19%	14%	66%