	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,426	£6,587	£6,751	£6,920	£32,984
Total Expenses	£6,201	£6,259	£6,318	£6,379	£6,438	£31,595
Profit Before Tax	£99	£167	£268	£373	£482	£1,389
Profit After Tax	£80	£135	£217	£302	£390	£1,125
Change In Property Value	£2,700	£2,781	£4,774	£6,015	£6,376	£22,647
Net Return	£2,780	£2,916	£4,991	£6,317	£6,767	£23,771
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	9%	9%	16%	21%	22%	77%