	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,400	£5,508	£5,646	£5,787	£5,932	£28,272
Total Expenses	£5,119	£5,176	£5,232	£5,290	£5,348	£26,165
Profit Before Tax	£281	£332	£413	£496	£584	£2,107
Profit After Tax	£228	£269	£335	£402	£473	£1,707
Change In Property Value	£1,950	£2,009	£3,448	£4,344	£4,605	£16,356
Net Return	£2,178	£2,278	£3,783	£4,747	£5,078	£18,063
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	10%	10%	17%	21%	23%	80%