	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,288	£6,382	£6,542	£6,705	£6,907	£32,824
Total Expenses	£6,001	£6,057	£6,116	£6,176	£6,239	£30,588
Profit Before Tax	£287	£326	£426	£530	£668	£2,237
Profit After Tax	£232	£264	£345	£429	£541	£1,812
Change In Property Value	£2,550	£2,627	£4,960	£5,708	£6,051	£21,895
Net Return	£2,782	£2,890	£5,305	£6,137	£6,592	£23,707
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	10%	11%	20%	23%	25%	89%