	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,072	£6,163	£6,256	£6,412	£6,572	£31,475
Total Expenses	£5,809	£5,868	£5,918	£5,975	£6,034	£29,604
Profit Before Tax	£263	£295	£338	£436	£538	£1,871
Profit After Tax	£213	£239	£273	£354	£436	£1,515
Change In Property Value	£2,488	£4,589	£5,862	£6,746	£4,767	£24,452
Net Return	£2,701	£4,829	£6,135	£7,100	£5,203	£25,968
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	84%