	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	£14,033	£14,072	£14,129	£14,188	£14,257	£70,678
Profit Before Tax	£4,255	£4,490	£4,897	£5,314	£5,830	£24,788
Profit After Tax	£3,447	£3,637	£3,967	£4,305	£4,723	£20,078
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£9,347	£9,655	£16,244	£20,264	£21,480	£76,990
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	23%	84%