	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,648	£6,748	£6,916	£7,089	£7,302	£34,703
Total Expenses	£6,434	£6,490	£6,550	£6,611	£6,675	£32,759
Profit Before Tax	£214	£258	£367	£478	£627	£1,944
Profit After Tax	£173	£209	£297	£388	£508	£1,575
Change In Property Value	£3,325	£3,441	£5,597	£6,442	£6,828	£25,634
Net Return	£3,498	£3,650	£5,894	£6,829	£7,336	£27,208
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	12%	12%	20%	23%	25%	92%