	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,436	£17,698	£17,963	£18,412	£18,872	£90,381
Total Expenses	£14,329	£14,405	£14,473	£14,560	£14,648	£72,415
Profit Before Tax	£3,107	£3,292	£3,490	£3,852	£4,224	£17,966
Profit After Tax	£2,517	£2,667	£2,827	£3,120	£3,422	£14,552
Change In Property Value	£8,225	£15,175	£19,382	£22,307	£15,764	£80,853
Net Return	£10,742	£17,842	£22,209	£25,427	£19,185	£95,405
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	10%	17%	21%	25%	19%	92%