	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£13,296	£13,369	£13,457	£13,547	£13,646	£67,314
Profit Before Tax	£4,464	£4,658	£5,020	£5,392	£5,861	£25,395
Profit After Tax	£3,616	£3,773	£4,067	£4,368	£4,747	£20,570
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£10,814	£11,187	£18,067	£20,482	£21,828	£82,379
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%