	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,244	£17,503	£17,940	£18,389	£18,940	£90,016
Total Expenses	£14,635	£14,707	£14,794	£14,882	£14,980	£73,998
Profit Before Tax	£2,609	£2,796	£3,147	£3,506	£3,960	£16,018
Profit After Tax	£2,113	£2,265	£2,549	£2,840	£3,208	£12,975
Change In Property Value	£6,875	£7,047	£13,001	£16,606	£19,112	£62,641
Net Return	£8,988	£9,311	£15,550	£19,446	£22,320	£75,615
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	11%	18%	23%	26%	89%