	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,360	£18,635	£18,915	£19,388	£19,872	£95,171
Total Expenses	£12,523	£12,601	£12,670	£12,759	£12,850	£63,403
Profit Before Tax	£5,837	£6,035	£6,245	£6,629	£7,023	£31,768
Profit After Tax	£4,728	£4,888	£5,059	£5,369	£5,688	£25,732
Change In Property Value	£5,400	£11,016	£14,321	£15,037	£11,052	£56,826
Net Return	£10,128	£15,904	£19,379	£20,406	£16,740	£82,558
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	99%