	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,844	£2,887	£2,959	£3,033	£3,124	£14,846
Total Expenses	£2,766	£2,782	£2,800	£2,818	£2,838	£14,004
Profit Before Tax	£78	£105	£159	£215	£286	£842
Profit After Tax	£63	£85	£129	£174	£231	£682
Change In Property Value	£1,748	£1,809	£2,943	£3,387	£3,590	£13,478
Net Return	£1,811	£1,894	£3,072	£3,561	£3,822	£14,160
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	11%	12%	19%	22%	24%	89%