	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,218	£6,374	£6,533	£31,288
Total Expenses	£5,338	£5,398	£5,448	£5,505	£5,564	£27,252
Profit Before Tax	£698	£729	£771	£869	£970	£4,036
Profit After Tax	£565	£590	£624	£704	£785	£3,269
Change In Property Value	£2,550	£4,815	£5,542	£5,874	£4,670	£23,452
Net Return	£3,115	£5,406	£6,166	£6,578	£5,456	£26,721
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%