	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,868	£18,136	£18,589	£19,054	£19,626	£93,273
Total Expenses	£15,094	£15,167	£15,255	£15,346	£15,445	£76,307
Profit Before Tax	£2,774	£2,969	£3,334	£3,709	£4,180	£16,966
Profit After Tax	£2,247	£2,405	£2,701	£3,004	£3,386	£13,742
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£9,372	£9,708	£16,175	£20,214	£23,193	£78,661
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	11%	18%	23%	26%	89%