	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£14,136	£14,209	£14,298	£14,390	£14,490	£71,524
Profit Before Tax	£4,068	£4,268	£4,641	£5,023	£5,504	£23,504
Profit After Tax	£3,295	£3,457	£3,759	£4,069	£4,459	£19,038
Change In Property Value	£9,100	£9,419	£15,319	£17,630	£18,688	£70,155
Net Return	£12,395	£12,875	£19,077	£21,699	£23,147	£89,193
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	16%	16%	24%	27%	29%	112%