	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£14,501	£14,575	£14,664	£14,756	£14,857	£73,353
Profit Before Tax	£3,787	£3,988	£4,362	£4,746	£5,230	£22,113
Profit After Tax	£3,067	£3,230	£3,533	£3,845	£4,237	£17,912
Change In Property Value	£8,070	£8,312	£15,696	£18,065	£19,149	£69,291
Net Return	£11,137	£11,542	£19,229	£21,909	£23,385	£87,203
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%