	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,240	£18,514	£18,976	£19,451	£20,034	£95,215
Total Expenses	£13,344	£13,417	£13,507	£13,598	£13,699	£67,565
Profit Before Tax	£4,896	£5,096	£5,470	£5,853	£6,335	£27,650
Profit After Tax	£3,966	£4,128	£4,431	£4,741	£5,132	£22,397
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£11,164	£11,542	£18,432	£20,855	£22,212	£84,205
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%