	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,636	£6,736	£6,904	£7,077	£7,289	£34,641
Total Expenses	£6,321	£6,343	£6,370	£6,399	£6,431	£31,864
Profit Before Tax	£315	£393	£534	£678	£858	£2,777
Profit After Tax	£255	£318	£432	£549	£695	£2,250
Change In Property Value	£3,250	£3,331	£6,146	£7,850	£9,035	£29,612
Net Return	£3,505	£3,649	£6,578	£8,399	£9,730	£31,862
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	9%	16%	21%	24%	80%