	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,090	£6,181	£6,336	£6,494	£31,102
Total Expenses	£4,961	£4,983	£5,002	£5,028	£5,054	£25,027
Profit Before Tax	£1,039	£1,107	£1,179	£1,308	£1,440	£6,074
Profit After Tax	£842	£897	£955	£1,060	£1,166	£4,920
Change In Property Value	£3,000	£4,920	£7,036	£8,097	£5,722	£28,775
Net Return	£3,842	£5,817	£7,991	£9,157	£6,889	£33,695
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	10%	16%	22%	25%	19%	91%