	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,756	£6,857	£7,029	£7,204	£7,421	£35,267
Total Expenses	£6,246	£6,302	£6,363	£6,424	£6,488	£31,824
Profit Before Tax	£510	£555	£666	£780	£932	£3,443
Profit After Tax	£413	£449	£540	£632	£755	£2,789
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£3,113	£3,230	£5,791	£6,676	£7,162	£25,972
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	93%