	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£14,780	£14,854	£14,945	£15,037	£15,140	£74,756
Profit Before Tax	£3,916	£4,122	£4,506	£4,900	£5,396	£22,840
Profit After Tax	£3,172	£3,339	£3,650	£3,969	£4,370	£18,500
Change In Property Value	£8,250	£8,498	£16,046	£18,468	£19,576	£70,837
Net Return	£11,422	£11,836	£19,696	£22,437	£23,946	£89,337
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%