	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,732	£6,867	£7,004	£7,179	£7,359	£35,140
Total Expenses	£6,406	£6,469	£6,524	£6,583	£6,644	£32,625
Profit Before Tax	£327	£398	£480	£596	£715	£2,515
Profit After Tax	£264	£322	£389	£483	£579	£2,037
Change In Property Value	£3,480	£5,974	£7,527	£7,979	£7,048	£32,008
Net Return	£3,744	£6,296	£7,916	£8,462	£7,627	£34,046
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	10%	16%	20%	22%	19%	87%