	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£15,761	£15,834	£15,925	£16,017	£16,119	£79,655
Profit Before Tax	£2,839	£3,045	£3,426	£3,818	£4,311	£17,439
Profit After Tax	£2,300	£2,466	£2,775	£3,093	£3,492	£14,126
Change In Property Value	£8,999	£9,268	£17,502	£20,143	£21,352	£77,264
Net Return	£11,298	£11,735	£20,277	£23,236	£24,843	£91,390
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%