	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,552	£6,650	£6,750	£6,919	£7,092	£33,963
Total Expenses	£6,001	£6,061	£6,112	£6,171	£6,231	£30,577
Profit Before Tax	£551	£589	£638	£748	£861	£3,386
Profit After Tax	£446	£477	£517	£606	£697	£2,743
Change In Property Value	£3,120	£5,892	£6,781	£7,188	£5,714	£28,694
Net Return	£3,566	£6,369	£7,297	£7,793	£6,411	£31,437
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	20%	98%