	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,365	£6,492	£6,654	£6,821	£32,572
Total Expenses	£5,809	£5,872	£5,926	£5,984	£6,043	£29,633
Profit Before Tax	£431	£493	£567	£671	£778	£2,939
Profit After Tax	£349	£399	£459	£543	£630	£2,381
Change In Property Value	£2,970	£5,099	£6,424	£6,810	£6,015	£27,317
Net Return	£3,319	£5,498	£6,883	£7,353	£6,645	£29,698
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	16%	20%	22%	20%	88%