	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,080	£19,462	£19,948	£20,447	£20,958	£99,895
Total Expenses	£14,422	£14,506	£14,598	£14,691	£14,785	£73,002
Profit Before Tax	£4,658	£4,956	£5,350	£5,755	£6,173	£26,892
Profit After Tax	£3,773	£4,014	£4,334	£4,662	£5,000	£21,783
Change In Property Value	£7,950	£8,189	£14,057	£17,712	£18,774	£66,682
Net Return	£11,723	£12,203	£18,391	£22,374	£23,774	£88,464
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	13%	20%	25%	26%	97%