	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,316	£17,576	£18,015	£18,466	£19,019	£90,392
Total Expenses	£14,640	£14,712	£14,799	£14,888	£14,986	£74,026
Profit Before Tax	£2,676	£2,864	£3,216	£3,577	£4,033	£16,366
Profit After Tax	£2,167	£2,319	£2,605	£2,898	£3,267	£13,257
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£10,416	£10,815	£18,648	£21,362	£22,839	£84,081
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	27%	99%