	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	£15,866	£15,943	£16,011	£16,099	£16,189	£80,108
Profit Before Tax	£2,134	£2,327	£2,533	£2,908	£3,293	£13,197
Profit After Tax	£1,729	£1,885	£2,052	£2,356	£2,668	£10,689
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£1,733	£9,385	£15,439	£20,171	£15,079	£61,807
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	52%