	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,600	£6,699	£6,799	£6,969	£7,144	£34,212
Total Expenses	£6,521	£6,581	£6,632	£6,691	£6,751	£33,175
Profit Before Tax	£79	£118	£168	£279	£393	£1,036
Profit After Tax	£64	£96	£136	£226	£318	£839
Change In Property Value	£3,000	£5,535	£7,069	£8,136	£5,750	£29,490
Net Return	£3,064	£5,631	£7,205	£8,362	£6,068	£30,330
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	8%	15%	19%	23%	16%	82%