	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£14,509	£14,583	£14,673	£14,766	£14,868	£73,399
Profit Before Tax	£4,248	£4,455	£4,840	£5,235	£5,733	£24,510
Profit After Tax	£3,440	£3,608	£3,920	£4,241	£4,643	£19,853
Change In Property Value	£8,040	£8,281	£15,638	£17,998	£19,077	£69,034
Net Return	£11,480	£11,890	£19,558	£22,238	£23,721	£88,887
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%