	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	£13,577	£13,646	£13,727	£13,810	£13,900	£68,661
Profit Before Tax	£1,423	£1,579	£1,879	£2,186	£2,575	£9,641
Profit After Tax	£1,152	£1,279	£1,522	£1,771	£2,086	£7,809
Change In Property Value	£7,620	£7,849	£14,821	£17,057	£18,081	£65,428
Net Return	£8,772	£9,128	£16,342	£18,828	£20,167	£73,237
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	95%