	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,088	£20,389	£20,695	£21,213	£21,743	£104,128
Total Expenses	£15,592	£15,672	£15,744	£15,837	£15,933	£78,777
Profit Before Tax	£4,496	£4,717	£4,952	£5,375	£5,810	£25,351
Profit After Tax	£3,642	£3,821	£4,011	£4,354	£4,706	£20,534
Change In Property Value	£7,200	£14,688	£19,094	£20,049	£14,736	£75,768
Net Return	£10,842	£18,509	£23,105	£24,403	£19,442	£96,302
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	17%	84%