	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£30,907	£31,679	£32,471	£155,508
Total Expenses	£23,609	£23,667	£23,723	£23,811	£23,900	£118,710
Profit Before Tax	£6,391	£6,783	£7,184	£7,869	£8,571	£36,798
Profit After Tax	£5,176	£5,494	£5,819	£6,374	£6,943	£29,806
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£5,183	£17,994	£28,132	£36,066	£27,628	£115,002
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	3%	9%	14%	17%	13%	55%