	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,428	£22,764	£23,334	£23,917	£24,634	£117,077
Total Expenses	£17,137	£17,217	£17,317	£17,419	£17,533	£86,623
Profit Before Tax	£5,291	£5,548	£6,017	£6,498	£7,101	£30,454
Profit After Tax	£4,286	£4,494	£4,874	£5,263	£5,752	£24,668
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£10,786	£11,124	£18,399	£22,846	£24,214	£87,368
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	22%	24%	85%