	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,352	£17,612	£18,053	£18,504	£19,059	£90,580
Total Expenses	£13,342	£13,380	£13,435	£13,491	£13,557	£67,204
Profit Before Tax	£4,010	£4,233	£4,618	£5,013	£5,502	£23,376
Profit After Tax	£3,248	£3,428	£3,741	£4,061	£4,457	£18,934
Change In Property Value	£5,599	£5,711	£11,650	£15,146	£15,903	£54,009
Net Return	£8,847	£9,139	£15,391	£19,206	£20,360	£72,943
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	84%