	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,504	£6,634	£6,800	£6,970	£7,144	£34,052
Total Expenses	£6,110	£6,134	£6,162	£6,190	£6,218	£30,813
Profit Before Tax	£394	£500	£638	£780	£927	£3,239
Profit After Tax	£319	£405	£517	£632	£750	£2,624
Change In Property Value	£3,750	£3,863	£6,631	£8,355	£8,856	£31,454
Net Return	£4,069	£4,267	£7,148	£8,987	£9,606	£34,077
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	10%	17%	21%	23%	81%