	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£15,045	£15,087	£15,150	£15,214	£15,290	£75,786
Profit Before Tax	£5,427	£5,692	£6,149	£6,617	£7,196	£31,081
Profit After Tax	£4,396	£4,611	£4,981	£5,360	£5,829	£25,176
Change In Property Value	£7,875	£8,072	£14,893	£19,021	£21,892	£71,752
Net Return	£12,271	£12,682	£19,873	£24,381	£27,720	£96,928
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	12%	13%	20%	25%	28%	98%