	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,192	£6,285	£6,379	£6,539	£6,702	£32,097
Total Expenses	£5,835	£5,894	£5,945	£6,003	£6,062	£29,738
Profit Before Tax	£357	£391	£434	£536	£641	£2,358
Profit After Tax	£289	£316	£352	£434	£519	£1,910
Change In Property Value	£1,999	£4,078	£5,301	£5,566	£4,091	£21,036
Net Return	£2,288	£4,394	£5,653	£6,001	£4,610	£22,946
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	14%	18%	19%	15%	74%