	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	£14,281	£14,353	£14,441	£14,530	£14,629	£72,234
Profit Before Tax	£3,239	£3,430	£3,787	£4,153	£4,615	£19,223
Profit After Tax	£2,624	£2,778	£3,067	£3,364	£3,738	£15,571
Change In Property Value	£7,961	£8,200	£15,485	£17,822	£18,891	£68,359
Net Return	£10,585	£10,978	£18,552	£21,185	£22,629	£83,930
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%