	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	£11,220	£11,250	£11,291	£11,333	£11,382	£56,475
Profit Before Tax	£780	£930	£1,194	£1,464	£1,799	£6,167
Profit After Tax	£632	£754	£967	£1,186	£1,457	£4,995
Change In Property Value	£5,999	£6,149	£11,344	£14,489	£16,676	£54,657
Net Return	£6,631	£6,902	£12,311	£15,675	£18,133	£59,652
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	9%	9%	17%	21%	25%	82%