	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,564	£6,662	£6,762	£6,931	£7,105	£34,025
Total Expenses	£6,304	£6,327	£6,347	£6,374	£6,402	£31,755
Profit Before Tax	£260	£336	£415	£557	£702	£2,270
Profit After Tax	£210	£272	£336	£451	£569	£1,839
Change In Property Value	£2,400	£5,684	£7,564	£8,782	£6,455	£30,885
Net Return	£2,610	£5,956	£7,900	£9,234	£7,024	£32,724
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	5%	12%	16%	19%	14%	67%