	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,365	£6,524	£6,687	£6,854	£32,670
Total Expenses	£5,885	£5,909	£5,936	£5,963	£5,990	£29,683
Profit Before Tax	£355	£456	£588	£724	£864	£2,987
Profit After Tax	£288	£369	£477	£587	£700	£2,420
Change In Property Value	£3,600	£3,708	£6,365	£8,020	£8,502	£30,195
Net Return	£3,888	£4,077	£6,842	£8,607	£9,201	£32,615
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	10%	17%	21%	23%	80%