	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,840	£6,943	£7,116	£7,294	£7,513	£35,706
Total Expenses	£6,453	£6,509	£6,570	£6,631	£6,696	£32,859
Profit Before Tax	£387	£433	£546	£663	£817	£2,846
Profit After Tax	£313	£351	£443	£537	£662	£2,305
Change In Property Value	£2,850	£2,936	£5,543	£6,380	£6,763	£24,471
Net Return	£3,163	£3,286	£5,986	£6,917	£7,424	£26,776
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	23%	25%	91%