	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,004	£17,259	£17,691	£18,133	£18,677	£88,763
Total Expenses	£13,619	£13,691	£13,777	£13,865	£13,962	£68,913
Profit Before Tax	£3,385	£3,568	£3,914	£4,268	£4,715	£19,850
Profit After Tax	£2,742	£2,890	£3,170	£3,457	£3,819	£16,078
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,242	£10,615	£17,758	£20,246	£21,615	£80,476
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%