	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	£5,616	£5,675	£5,726	£5,783	£5,841	£28,641
Profit Before Tax	£384	£415	£456	£553	£653	£2,460
Profit After Tax	£311	£336	£369	£448	£529	£1,993
Change In Property Value	£1	£1,875	£3,347	£4,454	£3,103	£12,779
Net Return	£312	£2,211	£3,716	£4,902	£3,632	£14,772
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	8%	13%	17%	12%	51%