	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,524	£19,817	£20,312	£20,820	£21,445	£101,918
Total Expenses	£16,648	£16,724	£16,816	£16,911	£17,016	£84,115
Profit Before Tax	£2,876	£3,093	£3,496	£3,909	£4,429	£17,803
Profit After Tax	£2,329	£2,505	£2,832	£3,166	£3,587	£14,420
Change In Property Value	£8,000	£8,200	£15,129	£19,323	£22,239	£72,891
Net Return	£10,329	£10,705	£17,961	£22,490	£25,826	£87,312
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	10%	11%	18%	22%	26%	87%