	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,528	£21,851	£22,397	£22,957	£23,646	£112,379
Total Expenses	£16,353	£16,431	£16,529	£16,629	£16,740	£82,681
Profit Before Tax	£5,175	£5,420	£5,868	£6,329	£6,906	£29,698
Profit After Tax	£4,192	£4,390	£4,753	£5,126	£5,594	£24,055
Change In Property Value	£7,688	£7,880	£14,538	£18,568	£21,370	£70,044
Net Return	£11,879	£12,270	£19,291	£23,694	£26,964	£94,099
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%