	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	£14,366	£14,405	£14,443	£14,500	£14,558	£72,271
Profit Before Tax	£3,634	£3,865	£4,101	£4,508	£4,925	£21,034
Profit After Tax	£2,944	£3,131	£3,322	£3,652	£3,989	£17,037
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£2,948	£10,631	£16,710	£21,467	£16,400	£68,155
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	2%	9%	14%	18%	14%	57%