	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£14,529	£14,603	£14,693	£14,785	£14,887	£73,497
Profit Before Tax	£4,035	£4,240	£4,621	£5,011	£5,503	£23,410
Profit After Tax	£3,268	£3,434	£3,743	£4,059	£4,458	£18,962
Change In Property Value	£5,380	£5,488	£11,195	£14,553	£15,281	£51,896
Net Return	£8,648	£8,922	£14,937	£18,612	£19,738	£70,858
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	23%	24%	86%