	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£5,848	£5,907	£5,958	£6,016	£6,075	£29,802
Profit Before Tax	£453	£488	£533	£637	£744	£2,854
Profit After Tax	£367	£395	£432	£516	£603	£2,312
Change In Property Value	£3,500	£5,693	£6,552	£6,945	£6,134	£28,823
Net Return	£3,867	£6,087	£6,983	£7,461	£6,737	£31,135
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	20%	23%	24%	22%	100%