	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,924	£3,983	£4,082	£4,184	£4,310	£20,484
Total Expenses	£3,670	£3,687	£3,708	£3,729	£3,752	£18,545
Profit Before Tax	£254	£296	£375	£456	£558	£1,939
Profit After Tax	£206	£240	£304	£369	£452	£1,570
Change In Property Value	£2,450	£2,536	£4,124	£4,747	£5,031	£18,888
Net Return	£2,656	£2,775	£4,428	£5,116	£5,483	£20,458
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	20%	23%	25%	93%