	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	£15,170	£15,210	£15,247	£15,304	£15,362	£76,293
Profit Before Tax	£2,830	£3,060	£3,297	£3,704	£4,121	£17,012
Profit After Tax	£2,292	£2,479	£2,670	£3,000	£3,338	£13,780
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£2,296	£10,479	£16,951	£22,003	£16,576	£68,305
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	8%	13%	17%	13%	53%