	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	£16,357	£16,430	£16,519	£16,609	£16,710	£82,625
Profit Before Tax	£1,643	£1,840	£2,208	£2,585	£3,061	£11,337
Profit After Tax	£1,331	£1,490	£1,788	£2,094	£2,479	£9,183
Change In Property Value	£9,495	£9,780	£18,468	£21,255	£22,530	£81,527
Net Return	£10,826	£11,270	£20,256	£23,349	£25,009	£90,710
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	20%	24%	25%	91%