	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,500	£4,567	£4,682	£4,799	£4,943	£23,491
Total Expenses	£4,322	£4,341	£4,363	£4,385	£4,411	£21,822
Profit Before Tax	£178	£227	£319	£413	£532	£1,669
Profit After Tax	£144	£184	£258	£335	£431	£1,352
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£2,694	£2,810	£5,218	£6,043	£6,482	£23,247
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	11%	20%	23%	24%	88%