	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,544	£17,807	£18,252	£18,709	£19,270	£91,582
Total Expenses	£14,465	£14,537	£14,624	£14,714	£14,813	£73,153
Profit Before Tax	£3,079	£3,270	£3,628	£3,995	£4,457	£18,429
Profit After Tax	£2,494	£2,649	£2,939	£3,236	£3,610	£14,928
Change In Property Value	£8,099	£8,341	£15,751	£18,128	£19,216	£69,536
Net Return	£10,593	£10,990	£18,690	£21,364	£22,827	£84,464
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%