	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,832	£5,919	£6,067	£6,219	£6,406	£30,444
Total Expenses	£5,447	£5,468	£5,493	£5,519	£5,549	£27,476
Profit Before Tax	£385	£452	£574	£700	£857	£2,967
Profit After Tax	£311	£366	£465	£567	£694	£2,404
Change In Property Value	£2,200	£2,244	£4,578	£5,951	£6,249	£21,221
Net Return	£2,511	£2,610	£5,043	£6,518	£6,943	£23,625
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	20%	69%