	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,480	£6,577	£6,742	£6,910	£7,117	£33,826
Total Expenses	£6,217	£6,272	£6,332	£6,393	£6,456	£31,670
Profit Before Tax	£263	£305	£410	£518	£661	£2,157
Profit After Tax	£213	£247	£332	£419	£536	£1,747
Change In Property Value	£2,699	£2,779	£5,249	£6,041	£6,403	£23,170
Net Return	£2,912	£3,026	£5,580	£6,460	£6,939	£24,917
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%