	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,453	£15,840	£16,236	£77,754
Total Expenses	£14,066	£14,101	£14,134	£14,183	£14,233	£70,716
Profit Before Tax	£934	£1,124	£1,320	£1,657	£2,003	£7,038
Profit After Tax	£757	£911	£1,069	£1,342	£1,622	£5,701
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£6,382	£14,233	£18,797	£21,926	£16,751	£78,088
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	5%	12%	16%	18%	14%	65%