	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,696	£6,796	£6,966	£7,141	£7,355	£34,954
Total Expenses	£6,357	£6,413	£6,473	£6,535	£6,599	£32,378
Profit Before Tax	£339	£383	£493	£606	£756	£2,576
Profit After Tax	£274	£310	£399	£491	£612	£2,087
Change In Property Value	£2,789	£2,872	£5,424	£6,242	£6,617	£23,943
Net Return	£3,063	£3,182	£5,823	£6,733	£7,229	£26,030
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%