	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,480	£18,850	£19,321	£19,804	£20,299	£96,753
Total Expenses	£13,457	£13,505	£13,563	£13,623	£13,683	£67,831
Profit Before Tax	£5,023	£5,344	£5,758	£6,181	£6,616	£28,922
Profit After Tax	£4,069	£4,329	£4,664	£5,007	£5,359	£23,427
Change In Property Value	£8,400	£8,652	£14,853	£18,714	£19,837	£70,456
Net Return	£12,469	£12,981	£19,516	£23,721	£25,196	£93,883
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	22%	27%	28%	106%