	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,816	£6,918	£7,022	£7,198	£7,378	£35,331
Total Expenses	£6,221	£6,281	£6,332	£6,392	£6,452	£31,679
Profit Before Tax	£595	£637	£690	£806	£925	£3,653
Profit After Tax	£482	£516	£559	£653	£749	£2,959
Change In Property Value	£2,200	£4,488	£5,834	£6,126	£4,503	£23,151
Net Return	£2,682	£5,004	£6,393	£6,779	£5,252	£26,110
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	8%	15%	19%	20%	15%	77%