	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,040	£17,296	£17,728	£18,171	£18,716	£88,951
Total Expenses	£13,224	£13,296	£13,382	£13,470	£13,567	£66,938
Profit Before Tax	£3,816	£4,000	£4,346	£4,701	£5,149	£22,013
Profit After Tax	£3,091	£3,240	£3,520	£3,808	£4,171	£17,830
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£10,289	£10,654	£17,521	£19,922	£21,252	£79,639
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%