	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£11,222	£11,252	£11,293	£11,335	£11,384	£56,485
Profit Before Tax	£778	£928	£1,192	£1,462	£1,797	£6,157
Profit After Tax	£630	£752	£965	£1,184	£1,455	£4,987
Change In Property Value	£6,000	£6,150	£11,347	£14,492	£16,679	£54,668
Net Return	£6,630	£6,902	£12,312	£15,676	£18,135	£59,655
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%