	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,637	£21,153	£21,787	£103,547
Total Expenses	£16,680	£16,755	£16,849	£16,944	£17,050	£84,278
Profit Before Tax	£3,156	£3,378	£3,788	£4,209	£4,737	£19,269
Profit After Tax	£2,557	£2,736	£3,069	£3,409	£3,837	£15,608
Change In Property Value	£9,600	£9,888	£18,672	£21,489	£22,779	£82,428
Net Return	£12,157	£12,624	£21,740	£24,899	£26,616	£98,036
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	13%	22%	25%	26%	98%