	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£13,833	£13,872	£13,929	£13,988	£14,057	£69,680
Profit Before Tax	£4,443	£4,678	£5,085	£5,501	£6,017	£25,723
Profit After Tax	£3,599	£3,789	£4,118	£4,456	£4,874	£20,836
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£9,399	£9,705	£16,187	£20,145	£21,347	£76,783
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	18%	22%	24%	85%