	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,716	£20,012	£20,312	£20,820	£21,340	£102,200
Total Expenses	£13,411	£13,453	£13,493	£13,555	£13,617	£67,530
Profit Before Tax	£6,305	£6,559	£6,818	£7,265	£7,723	£34,670
Profit After Tax	£5,107	£5,312	£5,523	£5,885	£6,255	£28,083
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£5,110	£12,113	£17,661	£22,037	£17,508	£74,429
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	11%	16%	20%	16%	69%