	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,936	£7,040	£7,146	£7,324	£7,507	£35,953
Total Expenses	£6,233	£6,293	£6,345	£6,405	£6,465	£31,741
Profit Before Tax	£703	£747	£801	£920	£1,042	£4,212
Profit After Tax	£570	£605	£649	£745	£844	£3,412
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£3,870	£6,836	£7,821	£8,347	£6,888	£33,761
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	11%	20%	23%	25%	20%	99%