	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,021	£22,572	£23,136	£23,830	£113,256
Total Expenses	£16,556	£16,600	£16,666	£16,733	£16,813	£83,368
Profit Before Tax	£5,140	£5,422	£5,906	£6,403	£7,017	£29,888
Profit After Tax	£4,164	£4,391	£4,784	£5,187	£5,684	£24,210
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£11,164	£11,531	£19,350	£24,122	£25,566	£91,733
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	17%	22%	23%	83%