	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,404	£19,695	£20,187	£20,692	£21,313	£101,292
Total Expenses	£16,359	£16,434	£16,526	£16,620	£16,725	£82,664
Profit Before Tax	£3,045	£3,261	£3,661	£4,072	£4,588	£18,628
Profit After Tax	£2,467	£2,642	£2,966	£3,298	£3,716	£15,088
Change In Property Value	£9,390	£9,672	£18,263	£21,020	£22,281	£80,626
Net Return	£11,857	£12,313	£21,229	£24,318	£25,997	£95,714
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%