	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,728	£4,799	£4,919	£5,042	£5,193	£24,681
Total Expenses	£4,325	£4,344	£4,367	£4,390	£4,416	£21,842
Profit Before Tax	£403	£455	£552	£652	£777	£2,839
Profit After Tax	£326	£369	£447	£528	£630	£2,300
Change In Property Value	£2,958	£3,061	£4,979	£5,730	£6,074	£22,800
Net Return	£3,284	£3,430	£5,426	£6,258	£6,703	£25,100
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	12%	13%	21%	24%	25%	95%