	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,224	£19,512	£19,805	£20,300	£20,808	£99,649
Total Expenses	£12,397	£12,438	£12,478	£12,537	£12,599	£62,449
Profit Before Tax	£6,827	£7,074	£7,328	£7,763	£8,209	£37,201
Profit After Tax	£5,530	£5,730	£5,935	£6,288	£6,649	£30,133
Change In Property Value	£6,200	£12,648	£16,442	£17,265	£12,689	£65,244
Net Return	£11,730	£18,378	£22,378	£23,552	£19,339	£95,377
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	24%	20%	98%