	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,696	£6,796	£6,898	£7,071	£7,248	£34,709
Total Expenses	£6,145	£6,205	£6,256	£6,315	£6,375	£31,295
Profit Before Tax	£552	£592	£643	£756	£872	£3,415
Profit After Tax	£447	£479	£521	£612	£707	£2,766
Change In Property Value	£3,240	£6,118	£7,041	£7,464	£5,934	£29,798
Net Return	£3,687	£6,598	£7,562	£8,076	£6,641	£32,563
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	20%	23%	24%	20%	97%