	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£4,773	£4,792	£4,816	£4,840	£4,867	£24,087
Profit Before Tax	£267	£323	£428	£535	£669	£2,222
Profit After Tax	£216	£262	£346	£433	£542	£1,800
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£3,541	£3,703	£5,944	£6,875	£7,370	£27,434
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	12%	13%	20%	23%	25%	93%