	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,588	£6,687	£6,787	£6,957	£7,131	£34,149
Total Expenses	£6,037	£6,097	£6,148	£6,207	£6,267	£30,756
Profit Before Tax	£551	£590	£639	£750	£864	£3,393
Profit After Tax	£446	£478	£518	£607	£700	£2,749
Change In Property Value	£2,625	£4,843	£6,186	£7,119	£5,031	£25,804
Net Return	£3,071	£5,321	£6,703	£7,727	£5,731	£28,553
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	9%	16%	21%	24%	18%	88%