	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,612	£6,744	£6,879	£7,051	£7,227	£34,514
Total Expenses	£6,040	£6,103	£6,157	£6,216	£6,277	£30,793
Profit Before Tax	£572	£641	£722	£835	£951	£3,721
Profit After Tax	£464	£520	£585	£676	£770	£3,014
Change In Property Value	£3,150	£5,408	£6,813	£7,222	£6,380	£28,973
Net Return	£3,614	£5,927	£7,398	£7,898	£7,150	£31,987
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	10%	17%	21%	22%	20%	90%