	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	£16,779	£16,818	£16,856	£16,913	£16,971	£84,337
Profit Before Tax	£1,221	£1,452	£1,688	£2,095	£2,512	£8,968
Profit After Tax	£989	£1,176	£1,367	£1,697	£2,035	£7,264
Change In Property Value	£11,250	£20,756	£26,510	£30,511	£21,561	£110,589
Net Return	£12,239	£21,932	£27,878	£32,208	£23,596	£117,853
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	8%	15%	19%	22%	16%	81%