	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,780	£20,275	£20,782	£99,525
Total Expenses	£12,716	£12,757	£12,797	£12,857	£12,918	£64,045
Profit Before Tax	£6,484	£6,731	£6,984	£7,418	£7,864	£35,480
Profit After Tax	£5,252	£5,452	£5,657	£6,009	£6,370	£28,739
Change In Property Value	£6,400	£13,056	£16,973	£17,821	£13,099	£67,349
Net Return	£11,652	£18,508	£22,629	£23,830	£19,468	£96,088
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	18%	23%	24%	19%	96%