	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,304	£5,384	£5,518	£5,656	£5,826	£27,688
Total Expenses	£4,998	£5,017	£5,042	£5,066	£5,094	£25,217
Profit Before Tax	£306	£366	£477	£590	£732	£2,471
Profit After Tax	£248	£297	£386	£478	£593	£2,001
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,248	£3,387	£6,221	£7,193	£7,711	£27,760
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	90%