	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,100	£17,442	£17,878	£18,325	£18,783	£89,528
Total Expenses	£14,113	£14,158	£14,213	£14,268	£14,325	£71,076
Profit Before Tax	£2,988	£3,284	£3,666	£4,057	£4,458	£18,452
Profit After Tax	£2,420	£2,660	£2,969	£3,286	£3,611	£14,946
Change In Property Value	£9,000	£9,270	£15,914	£20,051	£21,254	£75,489
Net Return	£11,420	£11,930	£18,883	£23,337	£24,865	£90,435
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	11%	11%	18%	22%	24%	86%