	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,352	£17,612	£17,876	£18,323	£18,781	£89,946
Total Expenses	£11,243	£11,281	£11,318	£11,373	£11,429	£56,644
Profit Before Tax	£6,109	£6,331	£6,559	£6,950	£7,352	£33,302
Profit After Tax	£4,949	£5,128	£5,313	£5,630	£5,955	£26,974
Change In Property Value	£5,599	£11,422	£14,849	£15,591	£11,459	£58,920
Net Return	£10,548	£16,550	£20,161	£21,221	£17,415	£85,894
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	99%