	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	£14,778	£14,852	£14,943	£15,035	£15,138	£74,746
Profit Before Tax	£3,918	£4,124	£4,508	£4,902	£5,398	£22,850
Profit After Tax	£3,173	£3,341	£3,652	£3,971	£4,372	£18,508
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£11,422	£11,837	£19,695	£22,435	£23,944	£89,332
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	26%	28%	105%