	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,660	£6,760	£6,929	£7,102	£7,315	£34,766
Total Expenses	£6,237	£6,293	£6,353	£6,414	£6,478	£31,774
Profit Before Tax	£423	£467	£576	£688	£837	£2,992
Profit After Tax	£343	£378	£467	£558	£678	£2,424
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,043	£3,159	£5,718	£6,601	£7,085	£25,607
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	20%	24%	25%	91%