	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,660	£6,760	£6,861	£7,033	£7,209	£34,523
Total Expenses	£6,153	£6,176	£6,196	£6,224	£6,252	£31,000
Profit Before Tax	£507	£584	£665	£809	£957	£3,522
Profit After Tax	£411	£473	£539	£655	£775	£2,853
Change In Property Value	£4,650	£8,781	£10,106	£10,712	£8,516	£42,765
Net Return	£5,061	£9,254	£10,645	£11,368	£9,291	£45,618
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	20%	96%