	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,000	£6,120	£6,273	£6,430	£6,591	£31,413
Total Expenses	£5,576	£5,634	£5,692	£5,751	£5,810	£28,463
Profit Before Tax	£424	£486	£581	£678	£780	£2,951
Profit After Tax	£344	£394	£471	£549	£632	£2,390
Change In Property Value	£2,250	£2,318	£3,978	£5,013	£5,314	£18,872
Net Return	£2,594	£2,711	£4,449	£5,562	£5,946	£21,262
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	10%	11%	17%	22%	23%	83%