	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,916	£6,005	£6,155	£6,309	£6,498	£30,882
Total Expenses	£5,764	£5,818	£5,876	£5,936	£5,997	£29,392
Profit Before Tax	£152	£186	£278	£373	£501	£1,491
Profit After Tax	£123	£151	£226	£302	£406	£1,207
Change In Property Value	£2,399	£2,470	£4,665	£5,369	£5,691	£20,594
Net Return	£2,522	£2,621	£4,891	£5,671	£6,097	£21,802
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	10%	10%	20%	23%	24%	87%