	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,996	£7,136	£7,314	£7,497	£7,685	£36,628
Total Expenses	£6,667	£6,727	£6,788	£6,850	£6,911	£33,944
Profit Before Tax	£329	£409	£526	£647	£773	£2,684
Profit After Tax	£266	£331	£426	£524	£626	£2,174
Change In Property Value	£3,000	£3,090	£5,305	£6,684	£7,085	£25,163
Net Return	£3,266	£3,421	£5,731	£7,208	£7,711	£27,337
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	10%	10%	17%	21%	23%	80%