	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,952	£6,041	£6,132	£6,285	£6,442	£30,853
Total Expenses	£5,652	£5,711	£5,761	£5,818	£5,876	£28,818
Profit Before Tax	£300	£331	£371	£467	£566	£2,035
Profit After Tax	£243	£268	£301	£378	£458	£1,648
Change In Property Value	£2,375	£4,382	£5,597	£6,441	£4,552	£23,347
Net Return	£2,618	£4,650	£5,897	£6,820	£5,010	£24,995
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	16%	20%	23%	17%	85%