	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,947	£23,520	£24,226	£115,135
Total Expenses	£16,592	£16,636	£16,703	£16,771	£16,853	£83,556
Profit Before Tax	£5,464	£5,750	£6,243	£6,749	£7,373	£31,580
Profit After Tax	£4,426	£4,658	£5,057	£5,466	£5,972	£25,580
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£11,426	£11,798	£19,623	£24,402	£25,854	£93,102
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	23%	84%