	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£12,303	£12,343	£12,381	£12,439	£12,498	£61,963
Profit Before Tax	£5,985	£6,219	£6,460	£6,873	£7,297	£32,834
Profit After Tax	£4,848	£5,038	£5,232	£5,567	£5,911	£26,596
Change In Property Value	£4,650	£11,013	£14,655	£17,016	£12,507	£59,840
Net Return	£9,498	£16,050	£19,887	£22,583	£18,417	£86,436
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	10%	17%	21%	23%	19%	89%