	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,490	£6,653	£6,819	£32,657
Total Expenses	£5,751	£5,810	£5,861	£5,919	£5,978	£29,320
Profit Before Tax	£549	£584	£629	£734	£841	£3,337
Profit After Tax	£445	£473	£510	£594	£681	£2,703
Change In Property Value	£2,910	£5,495	£6,324	£6,704	£5,329	£26,763
Net Return	£3,355	£5,968	£6,834	£7,298	£6,010	£29,465
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	20%	23%	24%	20%	98%