	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,752	£20,048	£20,549	£21,063	£21,695	£103,108
Total Expenses	£16,473	£16,548	£16,642	£16,737	£16,843	£83,242
Profit Before Tax	£3,279	£3,500	£3,908	£4,326	£4,853	£19,866
Profit After Tax	£2,656	£2,835	£3,165	£3,504	£3,931	£16,091
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£10,531	£10,907	£18,058	£22,526	£25,822	£87,844
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	89%