	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	£15,703	£15,776	£15,864	£15,955	£16,055	£79,352
Profit Before Tax	£2,298	£2,494	£2,863	£3,240	£3,716	£14,610
Profit After Tax	£1,861	£2,021	£2,319	£2,624	£3,010	£11,834
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£10,861	£11,291	£19,824	£22,771	£24,365	£89,111
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	21%	24%	26%	95%