	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,212	£19,500	£19,793	£20,287	£20,795	£99,587
Total Expenses	£12,556	£12,598	£12,637	£12,697	£12,758	£63,247
Profit Before Tax	£6,656	£6,903	£7,156	£7,590	£8,036	£36,340
Profit After Tax	£5,391	£5,591	£5,796	£6,148	£6,509	£29,436
Change In Property Value	£3,150	£9,545	£13,108	£15,336	£12,465	£53,603
Net Return	£8,541	£15,136	£18,904	£21,484	£18,974	£83,039
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	15%	19%	22%	19%	84%