	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,120	£6,212	£6,305	£6,463	£6,624	£31,724
Total Expenses	£5,508	£5,567	£5,617	£5,675	£5,734	£28,100
Profit Before Tax	£612	£645	£688	£788	£891	£3,623
Profit After Tax	£496	£522	£557	£638	£721	£2,935
Change In Property Value	£2,700	£5,099	£5,868	£6,220	£4,945	£24,831
Net Return	£3,196	£5,621	£6,425	£6,858	£5,666	£27,766
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	20%	23%	24%	20%	99%