	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,612	£6,711	£6,812	£6,982	£7,157	£34,274
Total Expenses	£6,040	£6,099	£6,151	£6,209	£6,270	£30,769
Profit Before Tax	£572	£612	£661	£773	£887	£3,505
Profit After Tax	£464	£495	£536	£626	£719	£2,839
Change In Property Value	£3,150	£5,948	£6,846	£7,257	£5,769	£28,970
Net Return	£3,614	£6,444	£7,382	£7,883	£6,488	£31,809
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	20%	98%