	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£13,345	£13,383	£13,438	£13,494	£13,560	£67,220
Profit Before Tax	£4,019	£4,242	£4,627	£5,023	£5,512	£23,422
Profit After Tax	£3,255	£3,436	£3,748	£4,068	£4,465	£18,972
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£15,906	£54,018
Net Return	£8,855	£9,148	£15,401	£19,217	£20,370	£72,990
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	84%