	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,108	£6,200	£6,293	£6,450	£6,611	£31,661
Total Expenses	£5,748	£5,807	£5,857	£5,915	£5,974	£29,301
Profit Before Tax	£360	£393	£435	£535	£638	£2,361
Profit After Tax	£292	£318	£353	£433	£516	£1,912
Change In Property Value	£2,438	£4,497	£5,744	£6,611	£4,672	£23,961
Net Return	£2,729	£4,815	£6,096	£7,044	£5,188	£25,873
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	16%	20%	23%	17%	86%