	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,471	£19,958	£20,457	£97,970
Total Expenses	£13,543	£13,621	£13,691	£13,781	£13,874	£68,509
Profit Before Tax	£5,358	£5,563	£5,781	£6,177	£6,583	£29,461
Profit After Tax	£4,340	£4,506	£4,682	£5,003	£5,332	£23,863
Change In Property Value	£6,000	£12,240	£15,912	£16,708	£12,280	£63,140
Net Return	£10,340	£16,746	£20,594	£21,711	£17,613	£87,003
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	22%	23%	19%	93%