	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,947	£23,520	£24,226	£115,135
Total Expenses	£16,703	£16,782	£16,881	£16,982	£17,096	£84,445
Profit Before Tax	£5,353	£5,605	£6,065	£6,538	£7,130	£30,690
Profit After Tax	£4,336	£4,540	£4,913	£5,296	£5,775	£24,859
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£12,211	£12,612	£19,805	£24,317	£27,667	£96,612
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%