	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	£14,634	£14,706	£14,793	£14,883	£14,982	£73,997
Profit Before Tax	£2,910	£3,101	£3,459	£3,826	£4,288	£17,585
Profit After Tax	£2,357	£2,512	£2,802	£3,099	£3,473	£14,243
Change In Property Value	£8,226	£8,473	£16,000	£18,414	£19,519	£70,633
Net Return	£10,584	£10,985	£18,802	£21,513	£22,993	£84,876
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	25%	27%	100%