	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,792	£6,928	£7,101	£7,279	£7,461	£35,560
Total Expenses	£6,528	£6,587	£6,648	£6,709	£6,770	£33,242
Profit Before Tax	£264	£341	£453	£569	£691	£2,318
Profit After Tax	£214	£276	£367	£461	£559	£1,878
Change In Property Value	£2,910	£2,997	£5,145	£6,483	£6,872	£24,408
Net Return	£3,124	£3,273	£5,513	£6,944	£7,431	£26,286
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	10%	17%	21%	23%	80%