	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,948	£22,277	£22,834	£23,405	£24,107	£114,572
Total Expenses	£18,081	£18,160	£18,258	£18,359	£18,472	£91,331
Profit Before Tax	£3,867	£4,117	£4,576	£5,046	£5,635	£23,241
Profit After Tax	£3,132	£3,335	£3,706	£4,087	£4,564	£18,825
Change In Property Value	£8,750	£8,969	£16,547	£21,134	£24,324	£79,724
Net Return	£11,882	£12,304	£20,253	£25,221	£28,888	£98,549
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	11%	11%	18%	23%	26%	89%