	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£13,666	£13,739	£13,826	£13,915	£14,014	£69,160
Profit Before Tax	£3,830	£4,020	£4,376	£4,742	£5,203	£22,171
Profit After Tax	£3,102	£3,256	£3,545	£3,841	£4,215	£17,959
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£10,601	£10,980	£18,129	£20,627	£22,007	£82,343
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%