	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,764	£4,835	£4,956	£5,080	£5,233	£24,869
Total Expenses	£4,545	£4,564	£4,587	£4,610	£4,636	£22,942
Profit Before Tax	£219	£272	£370	£470	£597	£1,927
Profit After Tax	£177	£220	£299	£381	£483	£1,561
Change In Property Value	£3,148	£3,258	£5,300	£6,099	£6,465	£24,271
Net Return	£3,326	£3,478	£5,599	£6,480	£6,949	£25,832
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	12%	20%	23%	25%	92%