	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,928	£6,047	£6,167	£6,322	£6,480	£30,943
Total Expenses	£5,617	£5,679	£5,732	£5,789	£5,848	£28,666
Profit Before Tax	£311	£367	£435	£532	£632	£2,278
Profit After Tax	£252	£298	£353	£431	£512	£1,845
Change In Property Value	£2,820	£4,841	£6,100	£6,466	£5,711	£25,938
Net Return	£3,072	£5,139	£6,452	£6,897	£6,223	£27,782
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	16%	20%	22%	19%	87%