	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,429	£6,589	£6,754	£32,346
Total Expenses	£5,809	£5,869	£5,919	£5,977	£6,036	£29,610
Profit Before Tax	£431	£465	£509	£612	£718	£2,735
Profit After Tax	£349	£377	£413	£496	£581	£2,215
Change In Property Value	£2,970	£5,608	£6,455	£6,842	£5,439	£27,314
Net Return	£3,319	£5,985	£6,867	£7,338	£6,021	£29,530
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	19%	22%	24%	20%	96%