	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,596	£22,935	£23,279	£23,861	£24,457	£117,128
Total Expenses	£18,803	£18,887	£18,962	£19,062	£19,164	£94,878
Profit Before Tax	£3,793	£4,048	£4,317	£4,799	£5,293	£22,251
Profit After Tax	£3,073	£3,279	£3,497	£3,887	£4,287	£18,023
Change In Property Value	£4,520	£13,696	£18,809	£22,006	£17,886	£76,916
Net Return	£7,593	£16,975	£22,305	£25,893	£22,174	£94,939
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	15%	18%	15%	65%