	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,804	£19,086	£19,563	£20,052	£20,654	£98,159
Total Expenses	£14,283	£14,323	£14,381	£14,441	£14,512	£71,939
Profit Before Tax	£4,521	£4,763	£5,182	£5,611	£6,142	£26,220
Profit After Tax	£3,662	£3,858	£4,198	£4,545	£4,975	£21,238
Change In Property Value	£7,500	£7,688	£14,183	£18,115	£20,849	£68,336
Net Return	£11,162	£11,546	£18,381	£22,661	£25,824	£89,574
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%