	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,480	£6,577	£6,676	£6,843	£7,014	£33,590
Total Expenses	£6,121	£6,181	£6,232	£6,290	£6,350	£31,175
Profit Before Tax	£359	£396	£444	£552	£664	£2,415
Profit After Tax	£291	£321	£360	£447	£538	£1,956
Change In Property Value	£3,239	£6,115	£7,038	£7,461	£5,931	£29,784
Net Return	£3,529	£6,436	£7,398	£7,908	£6,469	£31,740
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	11%	19%	22%	24%	19%	95%