	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,444	£6,541	£6,704	£6,872	£7,078	£33,639
Total Expenses	£6,260	£6,282	£6,309	£6,336	£6,368	£31,555
Profit Before Tax	£184	£259	£395	£535	£710	£2,083
Profit After Tax	£149	£210	£320	£434	£575	£1,688
Change In Property Value	£3,869	£3,985	£7,524	£8,660	£9,179	£33,216
Net Return	£4,017	£4,194	£7,844	£9,093	£9,754	£34,904
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	11%	20%	23%	25%	88%