	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£13,429	£13,468	£13,525	£13,583	£13,652	£67,659
Profit Before Tax	£4,775	£5,009	£5,414	£5,829	£6,342	£27,369
Profit After Tax	£3,867	£4,057	£4,385	£4,721	£5,137	£22,169
Change In Property Value	£7,000	£7,175	£13,238	£16,908	£19,459	£63,780
Net Return	£10,867	£11,232	£17,623	£21,629	£24,597	£85,949
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	13%	13%	20%	25%	28%	99%