	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,471	£19,958	£20,457	£97,970
Total Expenses	£12,525	£12,566	£12,605	£12,664	£12,725	£63,085
Profit Before Tax	£6,375	£6,618	£6,866	£7,294	£7,732	£34,885
Profit After Tax	£5,164	£5,360	£5,562	£5,908	£6,263	£28,257
Change In Property Value	£6,300	£12,852	£16,708	£17,543	£12,894	£66,297
Net Return	£11,464	£18,212	£22,269	£23,451	£19,157	£94,553
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	18%	23%	24%	19%	96%