	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£11,820	£11,860	£11,898	£11,956	£12,015	£59,550
Profit Before Tax	£6,468	£6,702	£6,942	£7,356	£7,780	£35,247
Profit After Tax	£5,239	£5,429	£5,623	£5,958	£6,301	£28,550
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£11,139	£17,465	£21,270	£22,387	£18,377	£90,638
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	24%	20%	99%