	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£15,333	£15,407	£15,496	£15,588	£15,689	£77,512
Profit Before Tax	£2,943	£3,143	£3,518	£3,902	£4,385	£17,891
Profit After Tax	£2,384	£2,546	£2,849	£3,160	£3,552	£14,492
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£11,084	£11,507	£19,771	£22,635	£24,196	£89,192
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%