	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	£16,498	£16,577	£16,648	£16,740	£16,834	£83,298
Profit Before Tax	£3,002	£3,215	£3,441	£3,851	£4,272	£17,782
Profit After Tax	£2,431	£2,604	£2,787	£3,120	£3,460	£14,403
Change In Property Value	£3,900	£11,817	£16,229	£18,988	£15,433	£66,366
Net Return	£6,331	£14,421	£19,016	£22,107	£18,893	£80,769
Return From Rental Income (%)	2%	2%	2%	2%	3%	12%
Total Net Return (%)	5%	12%	15%	18%	15%	65%