	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£12,334	£12,375	£12,413	£12,472	£12,531	£62,125
Profit Before Tax	£6,266	£6,504	£6,749	£7,170	£7,601	£34,290
Profit After Tax	£5,075	£5,269	£5,467	£5,807	£6,157	£27,775
Change In Property Value	£6,200	£12,648	£16,442	£17,265	£12,689	£65,244
Net Return	£11,275	£17,917	£21,909	£23,072	£18,846	£93,019
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	18%	23%	24%	19%	96%