	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£14,762	£14,800	£14,855	£14,912	£14,979	£74,307
Profit Before Tax	£2,878	£3,105	£3,497	£3,899	£4,396	£17,776
Profit After Tax	£2,331	£2,515	£2,833	£3,158	£3,561	£14,398
Change In Property Value	£3,150	£3,182	£9,640	£13,239	£15,489	£44,700
Net Return	£5,481	£5,697	£12,473	£16,397	£19,050	£59,098
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	13%	17%	19%	60%