	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,856	£5,944	£6,033	£6,184	£6,338	£30,355
Total Expenses	£5,481	£5,540	£5,590	£5,647	£5,705	£27,964
Profit Before Tax	£375	£404	£443	£537	£633	£2,392
Profit After Tax	£303	£327	£359	£435	£513	£1,937
Change In Property Value	£1,350	£3,197	£4,255	£4,940	£3,631	£17,373
Net Return	£1,653	£3,524	£4,613	£5,375	£4,144	£19,310
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	13%	16%	19%	15%	69%