	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£20,186	£20,267	£20,340	£20,436	£20,534	£101,764
Profit Before Tax	£814	£1,048	£1,294	£1,739	£2,196	£7,091
Profit After Tax	£659	£849	£1,048	£1,409	£1,778	£5,744
Change In Property Value	£5	£9,999	£17,848	£23,751	£16,547	£68,150
Net Return	£664	£10,848	£18,897	£25,160	£18,325	£73,894
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	7%	12%	15%	11%	45%