	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	£5,827	£5,886	£5,937	£5,994	£6,053	£29,697
Profit Before Tax	£269	£301	£344	£443	£545	£1,902
Profit After Tax	£218	£244	£278	£359	£442	£1,541
Change In Property Value	£2,000	£4,080	£5,304	£5,569	£4,093	£21,047
Net Return	£2,218	£4,324	£5,582	£5,928	£4,535	£22,588
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	14%	18%	19%	15%	73%