	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,732	£6,867	£7,038	£7,214	£34,451
Total Expenses	£6,199	£6,262	£6,317	£6,376	£6,436	£31,591
Profit Before Tax	£401	£470	£550	£662	£778	£2,861
Profit After Tax	£325	£380	£445	£537	£630	£2,317
Change In Property Value	£3,300	£5,665	£7,138	£7,566	£6,683	£30,353
Net Return	£3,625	£6,045	£7,583	£8,103	£7,314	£32,670
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	16%	20%	22%	20%	88%