	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,096	£6,187	£6,342	£6,501	£6,696	£31,822
Total Expenses	£5,672	£5,693	£5,719	£5,746	£5,776	£28,606
Profit Before Tax	£424	£495	£623	£755	£920	£3,216
Profit After Tax	£343	£401	£505	£611	£745	£2,605
Change In Property Value	£4,025	£4,166	£6,775	£7,798	£8,266	£31,030
Net Return	£4,368	£4,566	£7,280	£8,409	£9,011	£33,635
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	12%	13%	21%	24%	25%	95%