	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,492	£18,769	£19,239	£19,720	£20,311	£96,531
Total Expenses	£14,053	£14,093	£14,150	£14,209	£14,279	£70,785
Profit Before Tax	£4,439	£4,677	£5,088	£5,510	£6,032	£25,746
Profit After Tax	£3,595	£3,788	£4,122	£4,463	£4,886	£20,854
Change In Property Value	£7,375	£7,559	£13,947	£17,813	£20,502	£67,197
Net Return	£10,970	£11,348	£18,069	£22,277	£25,388	£88,051
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%