	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	£13,651	£13,692	£13,731	£13,790	£13,851	£68,716
Profit Before Tax	£5,249	£5,491	£5,740	£6,168	£6,606	£29,254
Profit After Tax	£4,251	£4,448	£4,650	£4,996	£5,351	£23,696
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£11,251	£18,728	£23,214	£24,488	£19,678	£97,359
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	10%	17%	21%	22%	18%	88%