	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,536	£19,829	£20,126	£20,630	£21,145	£101,267
Total Expenses	£15,215	£15,294	£15,365	£15,457	£15,551	£76,882
Profit Before Tax	£4,321	£4,535	£4,762	£5,173	£5,594	£24,384
Profit After Tax	£3,500	£3,673	£3,857	£4,190	£4,531	£19,751
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£10,500	£17,953	£22,421	£23,682	£18,858	£93,414
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	17%	84%