	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,480	£6,610	£6,775	£6,944	£7,118	£33,926
Total Expenses	£5,909	£5,933	£5,961	£5,989	£6,017	£29,808
Profit Before Tax	£571	£676	£814	£956	£1,101	£4,118
Profit After Tax	£463	£548	£659	£774	£892	£3,336
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£4,063	£4,256	£7,025	£8,794	£9,394	£33,531
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	12%	19%	24%	25%	91%