	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,252	£18,526	£18,989	£19,464	£20,048	£95,278
Total Expenses	£13,742	£13,815	£13,905	£13,996	£14,097	£69,555
Profit Before Tax	£4,510	£4,710	£5,084	£5,468	£5,951	£25,723
Profit After Tax	£3,653	£3,815	£4,118	£4,429	£4,820	£20,836
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,152	£11,539	£18,703	£21,214	£22,612	£85,220
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	25%	28%	30%	112%