	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,520	£17,783	£18,227	£18,683	£19,244	£91,457
Total Expenses	£13,272	£13,344	£13,432	£13,521	£13,620	£67,189
Profit Before Tax	£4,248	£4,439	£4,796	£5,162	£5,624	£24,268
Profit After Tax	£3,441	£3,595	£3,884	£4,181	£4,555	£19,657
Change In Property Value	£7,199	£7,414	£14,001	£16,114	£17,081	£61,808
Net Return	£10,639	£11,010	£17,885	£20,295	£21,636	£81,465
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	25%	28%	30%	112%