	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,396	£6,492	£6,589	£6,754	£6,923	£33,154
Total Expenses	£5,857	£5,917	£5,967	£6,026	£6,085	£29,852
Profit Before Tax	£539	£575	£622	£728	£838	£3,302
Profit After Tax	£437	£466	£504	£590	£678	£2,675
Change In Property Value	£1,000	£3,030	£4,161	£4,869	£3,957	£17,017
Net Return	£1,437	£3,496	£4,665	£5,459	£4,636	£19,692
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	5%	11%	15%	18%	15%	64%