	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,928	£6,017	£6,107	£6,260	£6,416	£30,728
Total Expenses	£5,617	£5,676	£5,726	£5,783	£5,842	£28,644
Profit Before Tax	£311	£341	£381	£477	£575	£2,084
Profit After Tax	£252	£276	£309	£386	£466	£1,688
Change In Property Value	£2,820	£5,325	£6,129	£6,496	£5,165	£25,935
Net Return	£3,072	£5,601	£6,437	£6,882	£5,630	£27,623
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	19%	95%