	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,536	£19,829	£20,325	£20,833	£21,458	£101,981
Total Expenses	£16,451	£16,527	£16,619	£16,714	£16,819	£83,129
Profit Before Tax	£3,085	£3,303	£3,706	£4,119	£4,639	£18,851
Profit After Tax	£2,499	£2,675	£3,002	£3,337	£3,758	£15,269
Change In Property Value	£9,450	£9,734	£18,380	£21,154	£22,423	£81,140
Net Return	£11,949	£12,409	£21,382	£24,490	£26,181	£96,410
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	13%	22%	25%	27%	98%