	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,376	£17,637	£18,078	£18,529	£19,085	£90,705
Total Expenses	£14,509	£14,581	£14,668	£14,758	£14,856	£73,373
Profit Before Tax	£2,867	£3,055	£3,409	£3,772	£4,230	£17,332
Profit After Tax	£2,322	£2,475	£2,761	£3,055	£3,426	£14,039
Change In Property Value	£8,145	£8,389	£15,842	£18,233	£19,327	£69,935
Net Return	£10,467	£10,864	£18,603	£21,288	£22,753	£83,975
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	25%	27%	101%