	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,809	£6,911	£7,084	£7,261	£34,771
Total Expenses	£6,114	£6,174	£6,225	£6,284	£6,344	£31,140
Profit Before Tax	£594	£635	£686	£800	£916	£3,631
Profit After Tax	£482	£514	£556	£648	£742	£2,941
Change In Property Value	£2,675	£4,935	£6,304	£7,255	£5,127	£26,296
Net Return	£3,157	£5,450	£6,859	£7,903	£5,869	£29,237
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	16%	21%	24%	18%	88%