	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£10,245	£10,313	£10,394	£10,477	£10,568	£51,997
Profit Before Tax	£4,755	£4,912	£5,211	£5,519	£5,908	£26,305
Profit After Tax	£3,852	£3,979	£4,221	£4,470	£4,785	£21,307
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£8,952	£9,232	£14,141	£15,886	£16,887	£65,097
Return From Rental Income (%)	7%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	18%	27%	31%	32%	125%