	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,356	£17,790	£18,235	£18,782	£89,264
Total Expenses	£14,145	£14,216	£14,303	£14,391	£14,488	£71,542
Profit Before Tax	£2,955	£3,140	£3,488	£3,844	£4,294	£17,722
Profit After Tax	£2,394	£2,544	£2,825	£3,114	£3,478	£14,355
Change In Property Value	£7,890	£8,127	£15,346	£17,662	£18,721	£67,746
Net Return	£10,284	£10,670	£18,171	£20,776	£22,200	£82,101
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%