	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,265	£18,721	£19,283	£91,645
Total Expenses	£13,365	£13,402	£13,458	£13,514	£13,581	£67,320
Profit Before Tax	£4,191	£4,417	£4,807	£5,207	£5,702	£24,324
Profit After Tax	£3,395	£3,578	£3,894	£4,218	£4,619	£19,703
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£10,395	£10,753	£17,132	£21,125	£24,078	£83,483
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	97%