	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,453	£15,840	£16,236	£77,754
Total Expenses	£10,044	£10,079	£10,112	£10,161	£10,211	£50,606
Profit Before Tax	£4,956	£5,146	£5,342	£5,679	£6,025	£27,147
Profit After Tax	£4,015	£4,168	£4,327	£4,600	£4,880	£21,989
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,015	£14,368	£17,587	£18,523	£15,113	£74,606
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	98%