	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,520	£17,783	£18,227	£18,683	£19,244	£91,457
Total Expenses	£14,444	£14,517	£14,604	£14,694	£14,792	£73,051
Profit Before Tax	£3,076	£3,266	£3,623	£3,990	£4,451	£18,406
Profit After Tax	£2,491	£2,646	£2,935	£3,232	£3,606	£14,909
Change In Property Value	£8,085	£8,328	£15,725	£18,098	£19,184	£69,420
Net Return	£10,576	£10,973	£18,660	£21,330	£22,790	£84,329
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%