	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£19,026	£19,502	£20,087	£95,466
Total Expenses	£14,343	£14,416	£14,505	£14,597	£14,698	£72,559
Profit Before Tax	£3,945	£4,146	£4,521	£4,905	£5,389	£22,907
Profit After Tax	£3,196	£3,358	£3,662	£3,973	£4,365	£18,554
Change In Property Value	£9,275	£9,600	£15,613	£17,969	£19,047	£71,504
Net Return	£12,471	£12,958	£19,275	£21,942	£23,413	£90,059
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	15%	16%	24%	27%	29%	111%