	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,492	£6,589	£6,688	£6,855	£7,027	£33,652
Total Expenses	£6,188	£6,248	£6,299	£6,358	£6,417	£31,511
Profit Before Tax	£304	£341	£389	£498	£609	£2,141
Profit After Tax	£246	£276	£315	£403	£494	£1,734
Change In Property Value	£2,200	£4,488	£5,834	£6,126	£4,503	£23,151
Net Return	£2,446	£4,764	£6,150	£6,529	£4,996	£24,886
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	14%	18%	19%	15%	73%