	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,660	£6,760	£6,861	£7,033	£7,209	£34,523
Total Expenses	£6,125	£6,185	£6,236	£6,295	£6,355	£31,196
Profit Before Tax	£535	£575	£625	£738	£853	£3,327
Profit After Tax	£434	£466	£507	£598	£691	£2,695
Change In Property Value	£3,225	£6,090	£7,009	£7,429	£5,906	£29,660
Net Return	£3,659	£6,556	£7,515	£8,027	£6,598	£32,354
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	20%	23%	24%	20%	97%