	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,570	£20,059	£20,561	£98,467
Total Expenses	£14,626	£14,667	£14,706	£14,766	£14,826	£73,592
Profit Before Tax	£4,370	£4,614	£4,864	£5,294	£5,734	£24,876
Profit After Tax	£3,540	£3,737	£3,940	£4,288	£4,645	£20,149
Change In Property Value	£3,800	£11,514	£15,813	£18,501	£15,037	£64,664
Net Return	£7,340	£15,251	£19,752	£22,789	£19,682	£84,814
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	13%	16%	19%	16%	70%