	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,076	£5,152	£5,281	£5,413	£5,575	£26,497
Total Expenses	£4,737	£4,756	£4,780	£4,804	£4,831	£23,908
Profit Before Tax	£339	£396	£501	£609	£745	£2,590
Profit After Tax	£275	£321	£406	£493	£603	£2,098
Change In Property Value	£3,290	£3,405	£5,538	£6,374	£6,756	£25,364
Net Return	£3,565	£3,726	£5,944	£6,867	£7,359	£27,461
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	20%	24%	25%	94%