	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,916	£7,089	£7,302	£34,703
Total Expenses	£6,434	£6,490	£6,550	£6,611	£6,675	£32,759
Profit Before Tax	£214	£258	£367	£478	£627	£1,944
Profit After Tax	£173	£209	£297	£388	£508	£1,575
Change In Property Value	£2,375	£2,434	£4,491	£5,737	£6,602	£21,640
Net Return	£2,548	£2,643	£4,788	£6,124	£7,110	£23,214
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	9%	9%	16%	21%	24%	79%