	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,829	£20,325	£20,833	£21,353	£101,779
Total Expenses	£14,656	£14,741	£14,834	£14,928	£15,023	£74,182
Profit Before Tax	£4,784	£5,088	£5,491	£5,904	£6,330	£27,597
Profit After Tax	£3,875	£4,121	£4,448	£4,782	£5,128	£22,354
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£11,975	£12,464	£18,770	£22,828	£24,256	£90,293
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	13%	20%	24%	26%	97%