	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£14,833	£14,908	£15,000	£15,094	£15,198	£75,034
Profit Before Tax	£4,415	£4,628	£5,025	£5,432	£5,943	£25,443
Profit After Tax	£3,576	£3,749	£4,070	£4,400	£4,814	£20,609
Change In Property Value	£6,874	£7,046	£12,999	£16,603	£19,108	£62,630
Net Return	£10,450	£10,795	£17,069	£21,002	£23,922	£83,238
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%