	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,744	£6,845	£7,016	£7,192	£7,407	£35,205
Total Expenses	£6,444	£6,500	£6,560	£6,621	£6,685	£32,809
Profit Before Tax	£300	£346	£457	£571	£722	£2,395
Profit After Tax	£243	£280	£370	£462	£585	£1,940
Change In Property Value	£2,850	£2,936	£5,543	£6,380	£6,763	£24,471
Net Return	£3,093	£3,215	£5,913	£6,842	£7,347	£26,411
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	11%	20%	23%	25%	90%