	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,492	£6,589	£6,754	£6,923	£7,131	£33,889
Total Expenses	£6,180	£6,236	£6,295	£6,356	£6,420	£31,488
Profit Before Tax	£312	£353	£459	£567	£711	£2,402
Profit After Tax	£252	£286	£372	£459	£576	£1,945
Change In Property Value	£2,670	£2,750	£5,193	£5,977	£6,335	£22,925
Net Return	£2,922	£3,036	£5,565	£6,436	£6,911	£24,871
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%