	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,252	£6,346	£6,504	£6,667	£6,867	£32,636
Total Expenses	£6,085	£6,105	£6,132	£6,159	£6,190	£30,671
Profit Before Tax	£167	£240	£372	£508	£677	£1,965
Profit After Tax	£136	£195	£302	£411	£548	£1,592
Change In Property Value	£3,750	£3,863	£7,294	£8,394	£8,898	£32,199
Net Return	£3,886	£4,057	£7,595	£8,806	£9,446	£33,790
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%