	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,416	£4,504	£4,617	£4,732	£4,851	£23,120
Total Expenses	£4,314	£4,334	£4,356	£4,379	£4,401	£21,785
Profit Before Tax	£102	£170	£261	£354	£449	£1,336
Profit After Tax	£83	£138	£211	£286	£364	£1,082
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£2,633	£2,764	£4,720	£5,967	£6,386	£22,470
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	18%	23%	24%	85%