	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,796	£5,883	£5,971	£6,120	£6,273	£30,044
Total Expenses	£5,636	£5,695	£5,745	£5,802	£5,859	£28,737
Profit Before Tax	£160	£188	£226	£319	£414	£1,307
Profit After Tax	£129	£152	£183	£258	£335	£1,059
Change In Property Value	£1,900	£3,876	£5,039	£5,291	£3,889	£19,994
Net Return	£2,029	£4,028	£5,222	£5,549	£4,224	£21,053
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	14%	18%	19%	14%	71%