	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,612	£18,891	£19,175	£19,654	£20,145	£96,477
Total Expenses	£14,105	£14,145	£14,184	£14,242	£14,302	£70,979
Profit Before Tax	£4,507	£4,746	£4,990	£5,411	£5,843	£25,498
Profit After Tax	£3,651	£3,844	£4,042	£4,383	£4,733	£20,653
Change In Property Value	£7,300	£14,892	£19,360	£20,328	£14,941	£76,820
Net Return	£10,951	£18,736	£23,402	£24,711	£19,674	£97,473
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	17%	84%