	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,180	£18,453	£18,914	£19,387	£19,968	£94,902
Total Expenses	£13,824	£13,863	£13,919	£13,978	£14,046	£69,630
Profit Before Tax	£4,356	£4,590	£4,995	£5,409	£5,922	£25,272
Profit After Tax	£3,529	£3,718	£4,046	£4,381	£4,797	£20,471
Change In Property Value	£7,250	£7,431	£13,711	£17,512	£20,154	£66,058
Net Return	£10,779	£11,149	£17,756	£21,893	£24,951	£86,528
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	28%	96%