	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,628	£17,892	£18,340	£18,798	£19,362	£92,021
Total Expenses	£14,693	£14,766	£14,853	£14,943	£15,042	£74,298
Profit Before Tax	£2,935	£3,127	£3,486	£3,855	£4,320	£17,723
Profit After Tax	£2,377	£2,533	£2,824	£3,123	£3,499	£14,356
Change In Property Value	£8,265	£8,513	£16,075	£18,501	£19,611	£70,966
Net Return	£10,642	£11,046	£18,899	£21,624	£23,110	£85,321
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	25%	27%	100%