	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,633	£20,124	£20,627	£21,143	£100,774
Total Expenses	£14,835	£14,920	£15,012	£15,106	£15,200	£75,074
Profit Before Tax	£4,413	£4,713	£5,112	£5,521	£5,942	£25,700
Profit After Tax	£3,574	£3,818	£4,141	£4,472	£4,813	£20,817
Change In Property Value	£8,250	£8,498	£14,587	£18,380	£19,483	£69,198
Net Return	£11,824	£12,315	£18,728	£22,852	£24,296	£90,015
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	12%	13%	20%	24%	26%	95%