	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,809	£6,911	£7,084	£7,261	£34,771
Total Expenses	£6,210	£6,270	£6,321	£6,380	£6,441	£31,623
Profit Before Tax	£498	£539	£589	£703	£820	£3,149
Profit After Tax	£403	£436	£477	£569	£664	£2,551
Change In Property Value	£2,750	£5,074	£6,480	£7,458	£5,270	£27,033
Net Return	£3,153	£5,510	£6,958	£8,028	£5,935	£29,583
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	9%	16%	20%	24%	17%	87%