	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	£5,844	£5,903	£5,954	£6,012	£6,071	£29,784
Profit Before Tax	£420	£455	£499	£603	£709	£2,686
Profit After Tax	£340	£368	£405	£488	£574	£2,176
Change In Property Value	£2,500	£4,613	£5,891	£6,780	£4,791	£24,575
Net Return	£2,840	£4,981	£6,296	£7,269	£5,366	£26,751
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	20%	23%	17%	86%