	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,868	£18,136	£18,589	£19,054	£19,626	£93,273
Total Expenses	£14,695	£14,768	£14,857	£14,947	£15,047	£74,314
Profit Before Tax	£3,173	£3,368	£3,733	£4,107	£4,579	£18,960
Profit After Tax	£2,570	£2,728	£3,024	£3,327	£3,709	£15,357
Change In Property Value	£8,249	£8,496	£16,043	£18,464	£19,572	£70,824
Net Return	£10,818	£11,224	£19,067	£21,791	£23,281	£86,181
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	27%	102%