	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,552	£18,830	£19,113	£19,591	£20,080	£96,166
Total Expenses	£13,616	£13,657	£13,695	£13,754	£13,813	£68,535
Profit Before Tax	£4,936	£5,174	£5,417	£5,837	£6,267	£27,631
Profit After Tax	£3,998	£4,191	£4,388	£4,728	£5,076	£22,381
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£10,998	£18,471	£22,952	£24,220	£19,403	£96,044
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	17%	87%