	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,616	£17,880	£18,327	£18,785	£19,349	£91,958
Total Expenses	£14,037	£14,110	£14,198	£14,287	£14,386	£71,018
Profit Before Tax	£3,579	£3,770	£4,130	£4,498	£4,963	£20,940
Profit After Tax	£2,899	£3,054	£3,345	£3,644	£4,020	£16,961
Change In Property Value	£7,770	£8,003	£15,113	£17,393	£18,437	£66,715
Net Return	£10,669	£11,057	£18,458	£21,037	£22,457	£83,677
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%