	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	£6,219	£6,274	£6,334	£6,395	£6,458	£31,680
Profit Before Tax	£261	£303	£408	£516	£659	£2,147
Profit After Tax	£212	£245	£330	£418	£534	£1,739
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£2,912	£3,026	£5,582	£6,462	£6,941	£24,922
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	10%	11%	20%	23%	25%	89%