	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£11,133	£11,197	£11,270	£11,346	£11,427	£56,373
Profit Before Tax	£867	£983	£1,214	£1,451	£1,754	£6,269
Profit After Tax	£702	£796	£983	£1,175	£1,421	£5,078
Change In Property Value	£5,999	£6,178	£11,667	£13,428	£14,233	£51,505
Net Return	£6,701	£6,975	£12,650	£14,603	£15,654	£56,583
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	11%	11%	21%	24%	26%	93%