	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,272	£22,606	£23,171	£23,751	£24,463	£116,263
Total Expenses	£16,854	£16,933	£17,033	£17,134	£17,248	£85,202
Profit Before Tax	£5,418	£5,673	£6,139	£6,616	£7,215	£31,060
Profit After Tax	£4,389	£4,595	£4,972	£5,359	£5,844	£25,159
Change In Property Value	£7,956	£8,155	£15,046	£19,217	£22,118	£72,493
Net Return	£12,345	£12,750	£20,019	£24,576	£27,961	£97,652
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%