	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£13,861	£13,905	£13,947	£14,012	£14,078	£69,804
Profit Before Tax	£7,139	£7,410	£7,687	£8,164	£8,652	£39,051
Profit After Tax	£5,782	£6,002	£6,227	£6,612	£7,008	£31,631
Change In Property Value	£3,500	£10,605	£14,564	£17,040	£13,850	£59,559
Net Return	£9,282	£16,607	£20,791	£23,653	£20,858	£91,191
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	8%	15%	19%	21%	19%	82%