	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,264	£6,358	£6,453	£6,615	£6,780	£32,470
Total Expenses	£5,842	£5,902	£5,952	£6,010	£6,069	£29,776
Profit Before Tax	£422	£456	£501	£604	£711	£2,694
Profit After Tax	£342	£370	£406	£490	£576	£2,182
Change In Property Value	£2,499	£4,610	£5,888	£6,777	£4,789	£24,563
Net Return	£2,840	£4,980	£6,294	£7,266	£5,365	£26,745
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	20%	23%	17%	86%