	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,300	£6,395	£6,554	£6,718	£6,920	£32,887
Total Expenses	£6,201	£6,256	£6,315	£6,375	£6,438	£31,586
Profit Before Tax	£99	£138	£239	£343	£482	£1,301
Profit After Tax	£80	£112	£194	£278	£390	£1,054
Change In Property Value	£2,700	£2,781	£5,251	£6,044	£6,407	£23,183
Net Return	£2,780	£2,893	£5,445	£6,322	£6,797	£24,237
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	10%	10%	19%	23%	24%	87%