	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,900	£7,004	£7,109	£7,286	£7,468	£35,767
Total Expenses	£6,390	£6,450	£6,502	£6,562	£6,622	£32,527
Profit Before Tax	£510	£553	£607	£725	£846	£3,240
Profit After Tax	£413	£448	£491	£587	£685	£2,625
Change In Property Value	£3,450	£6,515	£7,498	£7,948	£6,318	£31,729
Net Return	£3,863	£6,963	£7,989	£8,535	£7,004	£34,353
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	20%	23%	24%	20%	97%