	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,280	£17,626	£18,066	£18,518	£18,981	£90,471
Total Expenses	£14,438	£14,519	£14,606	£14,695	£14,784	£73,042
Profit Before Tax	£2,842	£3,107	£3,460	£3,823	£4,197	£17,429
Profit After Tax	£2,302	£2,516	£2,803	£3,097	£3,400	£14,117
Change In Property Value	£8,099	£8,341	£14,319	£18,043	£19,125	£67,927
Net Return	£10,400	£10,858	£17,122	£21,139	£22,525	£82,045
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	20%	25%	26%	96%