	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	£22,805	£22,863	£22,918	£23,006	£23,096	£114,688
Profit Before Tax	£7,195	£7,587	£7,988	£8,673	£9,375	£40,819
Profit After Tax	£5,828	£6,146	£6,471	£7,025	£7,594	£33,064
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£5,834	£18,146	£27,891	£35,530	£27,452	£114,852
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	18%	14%	58%