	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,094	£19,572	£20,061	£20,563	£98,010
Total Expenses	£14,188	£14,271	£14,362	£14,454	£14,547	£71,822
Profit Before Tax	£4,533	£4,823	£5,210	£5,607	£6,015	£26,188
Profit After Tax	£3,671	£3,907	£4,220	£4,541	£4,872	£21,212
Change In Property Value	£7,800	£8,034	£13,792	£17,378	£18,420	£65,423
Net Return	£11,471	£11,941	£18,012	£21,919	£23,293	£86,636
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	13%	20%	25%	26%	97%