	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,944	£5,043	£5,169	£5,298	£5,431	£25,885
Total Expenses	£4,764	£4,785	£4,808	£4,832	£4,856	£24,045
Profit Before Tax	£180	£258	£361	£466	£575	£1,840
Profit After Tax	£146	£209	£292	£377	£465	£1,490
Change In Property Value	£2,850	£2,936	£5,039	£6,349	£6,730	£23,905
Net Return	£2,996	£3,144	£5,331	£6,727	£7,196	£25,395
Return From Rental Income (%)	0%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	10%	16%	21%	22%	79%