	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,828	£6,930	£7,034	£7,210	£7,390	£35,394
Total Expenses	£6,061	£6,121	£6,173	£6,232	£6,293	£30,881
Profit Before Tax	£767	£809	£862	£978	£1,098	£4,513
Profit After Tax	£621	£655	£698	£792	£889	£3,656
Change In Property Value	£1,575	£3,730	£4,964	£5,763	£4,236	£20,268
Net Return	£2,196	£4,385	£5,662	£6,556	£5,125	£23,924
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	7%	13%	17%	20%	16%	74%