	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£15,901	£15,974	£16,063	£16,153	£16,253	£80,344
Profit Before Tax	£2,099	£2,296	£2,664	£3,042	£3,517	£13,619
Profit After Tax	£1,700	£1,860	£2,158	£2,464	£2,849	£11,031
Change In Property Value	£7,625	£7,816	£14,420	£18,417	£21,197	£69,474
Net Return	£9,325	£9,675	£16,578	£20,881	£24,046	£80,505
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	10%	10%	17%	22%	25%	85%