	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£12,777	£12,817	£12,855	£12,912	£12,971	£64,333
Profit Before Tax	£5,427	£5,660	£5,899	£6,311	£6,733	£30,029
Profit After Tax	£4,396	£4,585	£4,778	£5,112	£5,453	£24,324
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£10,896	£17,845	£22,016	£23,212	£18,757	£92,725
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	11%	17%	22%	23%	18%	91%