	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	£14,711	£14,784	£14,872	£14,963	£15,063	£74,393
Profit Before Tax	£3,289	£3,486	£3,854	£4,232	£4,708	£19,570
Profit After Tax	£2,664	£2,824	£3,122	£3,428	£3,813	£15,852
Change In Property Value	£3	£3	£5,500	£9,818	£13,065	£28,388
Net Return	£2,667	£2,827	£8,622	£13,246	£16,878	£44,239
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	52%