	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,156	£6,279	£6,436	£6,597	£6,762	£32,230
Total Expenses	£5,790	£5,848	£5,907	£5,967	£6,026	£29,536
Profit Before Tax	£366	£431	£530	£630	£736	£2,694
Profit After Tax	£297	£349	£429	£511	£596	£2,182
Change In Property Value	£2,400	£2,472	£4,244	£5,347	£5,668	£20,130
Net Return	£2,697	£2,821	£4,673	£5,858	£6,264	£22,312
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	10%	17%	21%	23%	81%