	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£14,994	£15,068	£15,158	£15,250	£15,352	£75,821
Profit Before Tax	£3,534	£3,738	£4,118	£4,508	£4,999	£20,898
Profit After Tax	£2,863	£3,028	£3,336	£3,652	£4,049	£16,927
Change In Property Value	£8,424	£8,677	£16,385	£18,858	£19,989	£72,333
Net Return	£11,287	£11,705	£19,721	£22,509	£24,038	£89,261
Return From Rental Income (%)	3%	3%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	23%	26%	28%	103%