	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	£14,467	£14,539	£14,626	£14,716	£14,815	£73,163
Profit Before Tax	£3,077	£3,268	£3,626	£3,993	£4,455	£18,420
Profit After Tax	£2,493	£2,647	£2,937	£3,234	£3,609	£14,920
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£10,593	£10,990	£18,691	£21,366	£22,828	£84,469
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%