	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,624	£6,723	£6,891	£7,064	£7,276	£34,578
Total Expenses	£6,313	£6,368	£6,428	£6,489	£6,553	£32,152
Profit Before Tax	£312	£355	£463	£574	£722	£2,427
Profit After Tax	£252	£287	£375	£465	£585	£1,966
Change In Property Value	£2,760	£2,843	£5,368	£6,178	£6,549	£23,698
Net Return	£3,012	£3,130	£5,743	£6,644	£7,134	£25,664
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	11%	11%	20%	23%	25%	90%