	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	£5,926	£5,948	£5,967	£5,993	£6,020	£29,854
Profit Before Tax	£74	£142	£214	£343	£475	£1,248
Profit After Tax	£60	£115	£174	£278	£385	£1,011
Change In Property Value	£5,250	£8,539	£9,827	£10,417	£9,202	£43,234
Net Return	£5,310	£8,654	£10,001	£10,695	£9,586	£44,245
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	12%	19%	22%	23%	21%	96%