	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,328	£17,588	£18,028	£18,478	£19,033	£90,455
Total Expenses	£13,322	£13,359	£13,414	£13,470	£13,536	£67,102
Profit Before Tax	£4,006	£4,228	£4,613	£5,008	£5,496	£23,352
Profit After Tax	£3,245	£3,425	£3,737	£4,057	£4,452	£18,915
Change In Property Value	£5,590	£5,702	£11,632	£15,121	£15,877	£53,922
Net Return	£8,835	£9,127	£15,369	£19,178	£20,329	£72,837
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	84%