	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,781	£6,917	£7,089	£7,267	£34,702
Total Expenses	£6,009	£6,073	£6,127	£6,186	£6,247	£30,642
Profit Before Tax	£639	£708	£789	£903	£1,020	£4,059
Profit After Tax	£517	£574	£639	£732	£826	£3,288
Change In Property Value	£3,119	£5,353	£6,745	£7,150	£6,316	£28,683
Net Return	£3,636	£5,927	£7,385	£7,882	£7,142	£31,971
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	18%	23%	24%	22%	99%