	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,196	£17,454	£17,890	£18,338	£18,888	£89,765
Total Expenses	£12,714	£12,751	£12,805	£12,861	£12,927	£64,058
Profit Before Tax	£4,482	£4,703	£5,085	£5,477	£5,961	£25,708
Profit After Tax	£3,631	£3,809	£4,119	£4,436	£4,828	£20,823
Change In Property Value	£5,290	£5,396	£11,007	£14,310	£15,025	£51,028
Net Return	£8,921	£9,205	£15,126	£18,746	£19,854	£71,851
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	19%	23%	24%	89%