	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	£13,292	£13,369	£13,437	£13,525	£13,615	£67,238
Profit Before Tax	£4,708	£4,901	£5,107	£5,482	£5,867	£26,067
Profit After Tax	£3,814	£3,970	£4,137	£4,441	£4,753	£21,114
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£9,714	£16,006	£19,783	£20,870	£16,828	£83,201
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	17%	22%	23%	18%	91%