	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,218	£6,374	£6,533	£31,288
Total Expenses	£5,789	£5,848	£5,898	£5,956	£6,014	£29,505
Profit Before Tax	£247	£279	£320	£418	£519	£1,783
Profit After Tax	£200	£226	£259	£339	£420	£1,445
Change In Property Value	£2,475	£4,566	£5,832	£6,712	£4,743	£24,330
Net Return	£2,675	£4,792	£6,092	£7,051	£5,164	£25,774
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	84%