	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,824	£20,121	£20,624	£21,140	£21,774	£103,484
Total Expenses	£16,877	£16,953	£17,046	£17,141	£17,247	£85,264
Profit Before Tax	£2,947	£3,169	£3,579	£3,999	£4,527	£18,220
Profit After Tax	£2,387	£2,567	£2,899	£3,239	£3,667	£14,759
Change In Property Value	£8,125	£8,328	£15,365	£19,625	£22,587	£74,030
Net Return	£10,512	£10,895	£18,264	£22,864	£26,253	£88,789
Return From Rental Income (%)	2%	3%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%