	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	£16,694	£16,767	£16,856	£16,947	£17,047	£84,311
Profit Before Tax	£1,306	£1,503	£1,871	£2,248	£2,724	£9,651
Profit After Tax	£1,058	£1,217	£1,515	£1,821	£2,206	£7,817
Change In Property Value	£9,750	£10,043	£18,964	£21,825	£23,135	£83,716
Net Return	£10,808	£11,260	£20,479	£23,646	£25,341	£91,534
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	11%	11%	20%	23%	25%	90%