	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,699	£6,799	£6,969	£7,144	£34,212
Total Expenses	£6,199	£6,259	£6,310	£6,369	£6,429	£31,567
Profit Before Tax	£401	£440	£489	£600	£715	£2,645
Profit After Tax	£325	£356	£396	£486	£579	£2,142
Change In Property Value	£2,200	£4,488	£5,834	£6,126	£4,503	£23,151
Net Return	£2,525	£4,844	£6,231	£6,612	£5,082	£25,294
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	14%	18%	19%	15%	74%