	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,720	£6,821	£6,923	£7,096	£7,274	£34,834
Total Expenses	£6,320	£6,343	£6,363	£6,391	£6,419	£31,836
Profit Before Tax	£400	£478	£560	£705	£854	£2,998
Profit After Tax	£324	£387	£454	£571	£692	£2,428
Change In Property Value	£5,600	£9,108	£10,482	£11,111	£9,815	£46,117
Net Return	£5,924	£9,495	£10,936	£11,683	£10,507	£48,545
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	12%	19%	22%	24%	21%	99%