	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,804	£6,906	£7,079	£7,256	£7,473	£35,518
Total Expenses	£6,648	£6,704	£6,764	£6,826	£6,890	£33,833
Profit Before Tax	£156	£202	£314	£430	£583	£1,685
Profit After Tax	£126	£164	£255	£348	£472	£1,365
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£3,126	£3,254	£6,090	£7,064	£7,591	£27,124
Return From Rental Income (%)	0%	1%	1%	1%	2%	4%
Total Net Return (%)	10%	10%	20%	23%	24%	87%