	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£13,582	£13,621	£13,659	£13,717	£13,775	£68,355
Profit Before Tax	£4,622	£4,856	£5,095	£5,506	£5,928	£26,007
Profit After Tax	£3,744	£3,933	£4,127	£4,460	£4,802	£21,066
Change In Property Value	£3,500	£10,605	£14,564	£17,040	£13,850	£59,559
Net Return	£7,244	£14,538	£18,691	£21,500	£18,652	£80,625
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	7%	13%	17%	19%	17%	73%