	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	£5,818	£5,877	£5,927	£5,984	£6,042	£29,647
Profit Before Tax	£183	£213	£255	£352	£452	£1,455
Profit After Tax	£148	£173	£206	£285	£366	£1,178
Change In Property Value	£3,000	£5,665	£6,520	£6,911	£5,494	£27,590
Net Return	£3,148	£5,838	£6,726	£7,196	£5,860	£28,769
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	10%	19%	22%	23%	19%	93%