	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,140	£19,427	£19,719	£20,211	£20,717	£99,214
Total Expenses	£13,245	£13,323	£13,394	£13,485	£13,578	£67,024
Profit Before Tax	£5,895	£6,104	£6,325	£6,727	£7,139	£32,189
Profit After Tax	£4,775	£4,944	£5,123	£5,449	£5,782	£26,073
Change In Property Value	£5,800	£11,832	£15,382	£16,151	£11,871	£61,035
Net Return	£10,575	£16,776	£20,505	£21,599	£17,653	£87,108
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	97%