	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,408	£6,536	£6,700	£6,867	£7,039	£33,550
Total Expenses	£6,172	£6,231	£6,290	£6,351	£6,410	£31,454
Profit Before Tax	£236	£305	£410	£516	£628	£2,096
Profit After Tax	£191	£247	£332	£418	£509	£1,698
Change In Property Value	£2,670	£2,750	£4,721	£5,948	£6,305	£22,395
Net Return	£2,861	£2,998	£5,053	£6,367	£6,814	£24,093
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	9%	10%	17%	21%	22%	79%