	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,136	£20,438	£20,745	£21,263	£21,795	£104,377
Total Expenses	£13,131	£13,174	£13,215	£13,277	£13,341	£66,139
Profit Before Tax	£7,005	£7,264	£7,530	£7,986	£8,454	£38,238
Profit After Tax	£5,674	£5,884	£6,099	£6,469	£6,848	£30,973
Change In Property Value	£3	£6,600	£11,781	£15,677	£10,922	£44,984
Net Return	£5,677	£12,484	£17,880	£22,146	£17,769	£75,956
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	5%	12%	17%	21%	17%	73%