	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,456	£6,553	£6,651	£6,817	£6,988	£33,465
Total Expenses	£5,960	£6,019	£6,070	£6,129	£6,188	£30,366
Profit Before Tax	£496	£534	£581	£689	£800	£3,099
Profit After Tax	£402	£432	£471	£558	£648	£2,510
Change In Property Value	£2,575	£4,751	£6,068	£6,984	£4,935	£25,313
Net Return	£2,977	£5,183	£6,539	£7,542	£5,583	£27,823
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	16%	20%	24%	18%	87%