	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	£14,621	£14,694	£14,783	£14,874	£14,974	£73,946
Profit Before Tax	£3,379	£3,576	£3,944	£4,321	£4,797	£20,016
Profit After Tax	£2,737	£2,896	£3,194	£3,500	£3,885	£16,213
Change In Property Value	£8,183	£8,428	£15,915	£18,317	£19,416	£70,257
Net Return	£10,919	£11,324	£19,109	£21,817	£23,301	£86,470
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%