	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,104	£22,436	£22,996	£23,571	£24,279	£115,386
Total Expenses	£17,105	£17,184	£17,283	£17,384	£17,498	£86,454
Profit Before Tax	£4,999	£5,252	£5,713	£6,187	£6,781	£28,932
Profit After Tax	£4,049	£4,254	£4,628	£5,011	£5,492	£23,435
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£10,549	£10,884	£18,153	£22,594	£23,954	£86,135
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	23%	84%