	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	£13,274	£13,346	£13,434	£13,523	£13,622	£67,199
Profit Before Tax	£4,246	£4,437	£4,794	£5,160	£5,622	£24,258
Profit After Tax	£3,439	£3,594	£3,883	£4,180	£4,554	£19,649
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£10,639	£11,010	£17,887	£20,297	£21,638	£81,470
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	25%	28%	30%	112%