	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,316	£5,396	£5,531	£5,669	£5,839	£27,750
Total Expenses	£4,799	£4,818	£4,842	£4,867	£4,895	£24,222
Profit Before Tax	£517	£578	£688	£802	£944	£3,529
Profit After Tax	£419	£468	£557	£649	£765	£2,858
Change In Property Value	£2,849	£2,934	£5,540	£6,376	£6,759	£24,458
Net Return	£3,267	£3,402	£6,098	£7,026	£7,524	£27,316
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%