	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£5,846	£5,905	£5,956	£6,014	£6,073	£29,794
Profit Before Tax	£454	£489	£534	£639	£746	£2,862
Profit After Tax	£368	£396	£433	£517	£604	£2,318
Change In Property Value	£2,999	£5,662	£6,517	£6,908	£5,492	£27,577
Net Return	£3,366	£6,058	£6,950	£7,425	£6,096	£29,895
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	20%	22%	24%	20%	96%