	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,584	£20,074	£20,575	£21,090	£100,523
Total Expenses	£15,821	£15,905	£15,997	£16,091	£16,185	£79,998
Profit Before Tax	£3,379	£3,679	£4,077	£4,485	£4,905	£20,525
Profit After Tax	£2,737	£2,980	£3,302	£3,632	£3,973	£16,625
Change In Property Value	£8,999	£9,268	£15,911	£20,048	£21,251	£75,476
Net Return	£11,736	£12,249	£19,213	£23,680	£25,223	£92,101
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	20%	25%	26%	96%