	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,918	£7,022	£7,198	£7,378	£35,331
Total Expenses	£6,221	£6,281	£6,332	£6,392	£6,452	£31,679
Profit Before Tax	£595	£637	£690	£806	£925	£3,653
Profit After Tax	£482	£516	£559	£653	£749	£2,959
Change In Property Value	£3,850	£6,262	£7,207	£7,639	£6,748	£31,705
Net Return	£4,332	£6,778	£7,765	£8,292	£7,497	£34,664
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	13%	20%	23%	24%	22%	102%