	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,528	£6,626	£6,725	£6,893	£7,066	£33,838
Total Expenses	£5,935	£5,994	£6,045	£6,104	£6,164	£30,242
Profit Before Tax	£593	£631	£680	£789	£902	£3,596
Profit After Tax	£481	£511	£551	£639	£731	£2,913
Change In Property Value	£1	£2,040	£3,641	£4,846	£3,376	£13,904
Net Return	£482	£2,552	£4,192	£5,485	£4,106	£16,817
Return From Rental Income (%)	2%	2%	2%	2%	2%	9%
Total Net Return (%)	2%	8%	13%	17%	13%	53%