	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,808	£18,075	£18,527	£18,990	£19,560	£92,960
Total Expenses	£13,590	£13,663	£13,751	£13,841	£13,941	£68,788
Profit Before Tax	£4,218	£4,412	£4,776	£5,149	£5,619	£24,173
Profit After Tax	£3,416	£3,574	£3,868	£4,170	£4,551	£19,580
Change In Property Value	£7,418	£7,640	£14,427	£16,604	£17,600	£63,689
Net Return	£10,834	£11,214	£18,295	£20,774	£22,152	£83,269
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%