	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,544	£19,008	£19,483	£93,305
Total Expenses	£11,953	£11,992	£12,030	£12,086	£12,145	£60,205
Profit Before Tax	£6,048	£6,278	£6,514	£6,921	£7,338	£33,099
Profit After Tax	£4,898	£5,085	£5,277	£5,606	£5,944	£26,810
Change In Property Value	£6,000	£12,240	£15,912	£16,708	£12,280	£63,140
Net Return	£10,898	£17,325	£21,189	£22,314	£18,224	£89,950
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	19%	96%