	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£14,516	£14,557	£14,597	£14,658	£14,720	£73,048
Profit Before Tax	£4,984	£5,235	£5,492	£5,934	£6,386	£28,031
Profit After Tax	£4,037	£4,240	£4,449	£4,806	£5,173	£22,705
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£9,662	£17,562	£22,176	£25,390	£20,302	£95,093
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	8%	15%	19%	21%	17%	79%