	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,396	£18,856	£19,327	£92,558
Total Expenses	£13,547	£13,586	£13,624	£13,680	£13,738	£68,174
Profit Before Tax	£4,309	£4,538	£4,772	£5,176	£5,589	£24,384
Profit After Tax	£3,490	£3,676	£3,865	£4,192	£4,527	£19,751
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£10,490	£17,956	£22,429	£23,684	£18,854	£93,414
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	17%	84%