	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,916	£21,230	£21,760	£22,304	£22,974	£109,184
Total Expenses	£17,698	£17,776	£17,872	£17,970	£18,080	£89,396
Profit Before Tax	£3,218	£3,454	£3,889	£4,334	£4,894	£19,789
Profit After Tax	£2,606	£2,798	£3,150	£3,511	£3,964	£16,029
Change In Property Value	£8,574	£8,788	£16,214	£20,709	£23,835	£78,120
Net Return	£11,180	£11,586	£19,364	£24,220	£27,799	£94,149
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	10%	11%	18%	22%	26%	87%