	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,456	£6,585	£6,750	£6,918	£7,091	£33,801
Total Expenses	£6,018	£6,077	£6,136	£6,197	£6,257	£30,685
Profit Before Tax	£438	£508	£613	£721	£834	£3,116
Profit After Tax	£355	£412	£497	£584	£676	£2,524
Change In Property Value	£2,550	£2,627	£4,509	£5,681	£6,022	£21,388
Net Return	£2,905	£3,038	£5,006	£6,265	£6,698	£23,912
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	10%	17%	22%	23%	82%