	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	£13,419	£13,487	£13,568	£13,651	£13,742	£67,867
Profit Before Tax	£1,581	£1,738	£2,037	£2,345	£2,734	£10,435
Profit After Tax	£1,281	£1,408	£1,650	£1,899	£2,214	£8,452
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£8,781	£9,133	£16,238	£18,688	£20,010	£72,849
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	12%	12%	21%	25%	26%	96%