	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	£11,844	£11,921	£11,989	£12,077	£12,168	£59,999
Profit Before Tax	£6,156	£6,349	£6,555	£6,930	£7,315	£33,306
Profit After Tax	£4,987	£5,143	£5,309	£5,614	£5,925	£26,978
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,987	£15,343	£18,569	£19,537	£16,159	£79,594
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	21%	105%