	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,708	£6,809	£6,911	£7,084	£7,261	£34,771
Total Expenses	£6,210	£6,270	£6,321	£6,380	£6,441	£31,623
Profit Before Tax	£498	£539	£589	£703	£820	£3,149
Profit After Tax	£403	£436	£477	£569	£664	£2,551
Change In Property Value	£2,200	£4,488	£5,834	£6,126	£4,503	£23,151
Net Return	£2,603	£4,924	£6,312	£6,696	£5,167	£25,702
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	8%	14%	19%	20%	15%	76%