	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	£12,940	£12,986	£13,041	£13,097	£13,154	£65,219
Profit Before Tax	£4,340	£4,639	£5,025	£5,421	£5,827	£25,251
Profit After Tax	£3,515	£3,758	£4,070	£4,391	£4,720	£20,454
Change In Property Value	£8,100	£8,343	£14,322	£18,046	£19,129	£67,940
Net Return	£11,615	£12,101	£18,393	£22,437	£23,848	£88,393
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	22%	26%	28%	103%