	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,940	£6,059	£6,210	£6,366	£6,525	£31,099
Total Expenses	£5,379	£5,402	£5,428	£5,455	£5,481	£27,145
Profit Before Tax	£561	£657	£782	£911	£1,043	£3,954
Profit After Tax	£454	£532	£634	£738	£845	£3,203
Change In Property Value	£3,240	£3,337	£5,729	£7,218	£7,651	£27,176
Net Return	£3,694	£3,869	£6,362	£7,956	£8,497	£30,379
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%