	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,280	£6,437	£6,598	£31,599
Total Expenses	£5,825	£5,885	£5,935	£5,992	£6,051	£29,689
Profit Before Tax	£271	£303	£345	£445	£547	£1,910
Profit After Tax	£219	£245	£280	£360	£443	£1,547
Change In Property Value	£2,499	£4,610	£5,888	£6,777	£4,789	£24,563
Net Return	£2,718	£4,855	£6,168	£7,137	£5,232	£26,110
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	9%	16%	20%	23%	17%	84%