	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£14,186	£14,260	£14,350	£14,443	£14,545	£71,783
Profit Before Tax	£4,534	£4,741	£5,126	£5,520	£6,016	£25,938
Profit After Tax	£3,673	£3,840	£4,152	£4,471	£4,873	£21,010
Change In Property Value	£7,799	£8,032	£15,168	£17,457	£18,504	£66,960
Net Return	£11,471	£11,873	£19,320	£21,928	£23,378	£87,970
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%