	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	£5,798	£5,856	£5,915	£5,976	£6,035	£29,580
Profit Before Tax	£442	£508	£609	£711	£819	£3,090
Profit After Tax	£358	£412	£493	£576	£664	£2,503
Change In Property Value	£2,400	£2,472	£4,244	£5,347	£5,668	£20,130
Net Return	£2,758	£2,884	£4,737	£5,923	£6,331	£22,633
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%