	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	£13,613	£13,690	£13,759	£13,847	£13,937	£68,847
Profit Before Tax	£4,387	£4,580	£4,785	£5,161	£5,546	£24,458
Profit After Tax	£3,553	£3,709	£3,876	£4,180	£4,492	£19,811
Change In Property Value	£3	£6,100	£10,889	£14,490	£10,094	£41,576
Net Return	£3,556	£9,810	£14,765	£18,670	£14,586	£61,387
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	16%	20%	15%	64%