	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,392	£6,551	£6,715	£32,159
Total Expenses	£5,838	£5,897	£5,948	£6,005	£6,064	£29,753
Profit Before Tax	£366	£400	£444	£546	£651	£2,406
Profit After Tax	£297	£324	£360	£442	£527	£1,949
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,297	£5,989	£6,879	£7,353	£6,021	£29,539
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	19%	95%