	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,699	£6,799	£6,969	£7,144	£34,212
Total Expenses	£6,199	£6,259	£6,310	£6,369	£6,429	£31,567
Profit Before Tax	£401	£440	£489	£600	£715	£2,645
Profit After Tax	£325	£356	£396	£486	£579	£2,142
Change In Property Value	£3,300	£6,232	£7,172	£7,602	£6,044	£30,349
Net Return	£3,625	£6,588	£7,568	£8,089	£6,623	£32,492
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	19%	96%