	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,376	£20,682	£21,199	£21,729	£22,381	£106,365
Total Expenses	£15,432	£15,474	£15,536	£15,600	£15,676	£77,719
Profit Before Tax	£4,944	£5,208	£5,662	£6,128	£6,704	£28,646
Profit After Tax	£4,005	£4,218	£4,586	£4,964	£5,430	£23,203
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£12,130	£12,546	£19,952	£24,589	£28,017	£97,234
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	27%	95%