	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,952	£6,071	£6,192	£6,347	£6,506	£31,069
Total Expenses	£5,330	£5,392	£5,445	£5,502	£5,561	£27,231
Profit Before Tax	£622	£679	£747	£845	£945	£3,838
Profit After Tax	£504	£550	£605	£684	£765	£3,109
Change In Property Value	£2,550	£4,378	£5,516	£5,847	£5,164	£23,454
Net Return	£3,054	£4,928	£6,121	£6,531	£5,930	£26,563
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	17%	21%	22%	20%	91%