	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,874	£21,396	£22,038	£104,737
Total Expenses	£15,996	£16,037	£16,099	£16,162	£16,237	£80,532
Profit Before Tax	£4,068	£4,327	£4,775	£5,234	£5,801	£24,205
Profit After Tax	£3,295	£3,505	£3,868	£4,239	£4,699	£19,606
Change In Property Value	£8,500	£8,713	£16,075	£20,531	£23,629	£77,447
Net Return	£11,795	£12,218	£19,942	£24,770	£28,328	£97,053
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	11%	11%	19%	23%	26%	90%