	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,352	£17,612	£18,053	£18,504	£19,059	£90,580
Total Expenses	£14,842	£14,914	£15,001	£15,090	£15,188	£75,036
Profit Before Tax	£2,510	£2,698	£3,051	£3,414	£3,871	£15,543
Profit After Tax	£2,033	£2,185	£2,472	£2,765	£3,135	£12,590
Change In Property Value	£8,399	£8,650	£16,335	£18,800	£19,928	£72,112
Net Return	£10,431	£10,836	£18,807	£21,565	£23,063	£84,702
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%