	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£15,160	£15,234	£15,324	£15,416	£15,518	£76,652
Profit Before Tax	£3,368	£3,572	£3,952	£4,342	£4,833	£20,067
Profit After Tax	£2,728	£2,893	£3,201	£3,517	£3,915	£16,254
Change In Property Value	£7,125	£7,303	£13,474	£17,210	£19,807	£64,919
Net Return	£9,853	£10,196	£16,675	£20,727	£23,721	£81,173
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	12%	19%	23%	27%	92%