	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,228	£18,501	£18,964	£19,438	£20,021	£95,153
Total Expenses	£15,487	£15,561	£15,650	£15,741	£15,842	£78,281
Profit Before Tax	£2,741	£2,941	£3,314	£3,697	£4,179	£16,872
Profit After Tax	£2,220	£2,382	£2,684	£2,995	£3,385	£13,666
Change In Property Value	£8,820	£9,085	£17,155	£19,744	£20,928	£75,731
Net Return	£11,040	£11,467	£19,839	£22,738	£24,313	£89,397
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%