	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	£13,594	£13,632	£13,689	£13,746	£13,814	£68,475
Profit Before Tax	£4,274	£4,504	£4,901	£5,308	£5,812	£24,798
Profit After Tax	£3,462	£3,648	£3,970	£4,300	£4,708	£20,087
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£10,587	£10,951	£17,444	£21,509	£24,514	£85,005
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%