	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,849	£7,020	£7,196	£34,460
Total Expenses	£6,172	£6,232	£6,283	£6,342	£6,402	£31,431
Profit Before Tax	£476	£516	£566	£678	£794	£3,030
Profit After Tax	£386	£418	£458	£549	£643	£2,454
Change In Property Value	£2,725	£5,028	£6,421	£7,390	£5,223	£26,787
Net Return	£3,111	£5,445	£6,880	£7,940	£5,865	£29,241
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	16%	20%	24%	17%	87%