	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,952	£7,091	£7,269	£7,450	£35,579
Total Expenses	£6,221	£6,284	£6,339	£6,399	£6,460	£31,703
Profit Before Tax	£595	£668	£752	£870	£991	£3,875
Profit After Tax	£482	£541	£609	£704	£802	£3,139
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£3,782	£6,206	£7,747	£8,271	£7,486	£33,491
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	18%	23%	24%	22%	99%