	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,336	£6,463	£6,592	£6,757	£6,926	£33,073
Total Expenses	£5,819	£5,882	£5,936	£5,994	£6,053	£29,683
Profit Before Tax	£517	£581	£656	£763	£872	£3,390
Profit After Tax	£419	£471	£532	£618	£707	£2,746
Change In Property Value	£2,970	£5,099	£6,424	£6,810	£6,015	£27,317
Net Return	£3,389	£5,569	£6,956	£7,428	£6,722	£30,063
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	18%	23%	24%	22%	98%