	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,972	£19,446	£19,932	£20,431	£97,382
Total Expenses	£14,263	£14,311	£14,369	£14,429	£14,489	£71,861
Profit Before Tax	£4,338	£4,661	£5,077	£5,504	£5,941	£25,520
Profit After Tax	£3,513	£3,775	£4,112	£4,458	£4,812	£20,671
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£12,513	£13,045	£20,026	£24,509	£26,067	£96,160
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	21%	26%	27%	100%