	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,780	£6,916	£7,054	£7,230	£7,411	£35,391
Total Expenses	£6,378	£6,442	£6,497	£6,556	£6,617	£32,489
Profit Before Tax	£402	£474	£557	£674	£794	£2,902
Profit After Tax	£326	£384	£451	£546	£643	£2,350
Change In Property Value	£3,450	£5,923	£7,462	£7,910	£6,987	£31,732
Net Return	£3,776	£6,306	£7,914	£8,456	£7,631	£34,083
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	18%	22%	24%	21%	96%