	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,108	£6,200	£6,293	£6,450	£6,611	£31,661
Total Expenses	£5,804	£5,863	£5,914	£5,971	£6,030	£29,582
Profit Before Tax	£304	£336	£379	£479	£581	£2,079
Profit After Tax	£246	£272	£307	£388	£471	£1,684
Change In Property Value	£1	£1,985	£3,543	£4,715	£3,285	£13,529
Net Return	£247	£2,257	£3,850	£5,103	£3,756	£15,213
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	7%	13%	17%	12%	49%