	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,120	£6,242	£6,398	£6,558	£31,319
Total Expenses	£5,816	£5,878	£5,931	£5,989	£6,047	£29,661
Profit Before Tax	£184	£242	£311	£410	£511	£1,659
Profit After Tax	£149	£196	£252	£332	£414	£1,343
Change In Property Value	£2,999	£5,147	£6,486	£6,875	£6,073	£27,579
Net Return	£3,148	£5,344	£6,738	£7,207	£6,487	£28,923
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	17%	22%	23%	21%	93%