	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,904	£5,993	£6,082	£6,235	£6,390	£30,604
Total Expenses	£5,229	£5,288	£5,338	£5,395	£5,453	£26,701
Profit Before Tax	£675	£705	£745	£840	£938	£3,902
Profit After Tax	£547	£571	£603	£680	£759	£3,161
Change In Property Value	£2,460	£4,645	£5,346	£5,667	£4,505	£22,624
Net Return	£3,007	£5,216	£5,950	£6,347	£5,265	£25,785
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	12%	20%	23%	25%	21%	101%