	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,248	£19,537	£19,830	£20,326	£20,834	£99,774
Total Expenses	£14,812	£14,854	£14,893	£14,953	£15,015	£74,527
Profit Before Tax	£4,436	£4,683	£4,937	£5,372	£5,819	£25,247
Profit After Tax	£3,593	£3,793	£3,999	£4,352	£4,713	£20,450
Change In Property Value	£3,850	£11,666	£16,021	£18,744	£15,235	£65,515
Net Return	£7,443	£15,459	£20,019	£23,096	£19,948	£85,965
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	13%	16%	19%	16%	70%