	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,392	£6,551	£6,715	£32,159
Total Expenses	£5,838	£5,897	£5,948	£6,005	£6,064	£29,753
Profit Before Tax	£366	£400	£444	£546	£651	£2,406
Profit After Tax	£297	£324	£360	£442	£527	£1,949
Change In Property Value	£2,000	£4,080	£5,304	£5,569	£4,093	£21,047
Net Return	£2,297	£4,404	£5,664	£6,011	£4,620	£22,996
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	14%	18%	19%	15%	74%