	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,360	£18,635	£19,101	£19,579	£20,166	£95,842
Total Expenses	£14,548	£14,622	£14,711	£14,803	£14,904	£73,589
Profit Before Tax	£3,812	£4,014	£4,390	£4,776	£5,262	£22,253
Profit After Tax	£3,088	£3,251	£3,556	£3,868	£4,262	£18,025
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£8,488	£8,759	£14,792	£18,476	£19,600	£70,114
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	84%