	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,780	£20,275	£20,782	£99,525
Total Expenses	£12,073	£12,114	£12,153	£12,213	£12,275	£60,827
Profit Before Tax	£7,128	£7,374	£7,627	£8,062	£8,507	£38,698
Profit After Tax	£5,773	£5,973	£6,178	£6,530	£6,891	£31,345
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£10,273	£16,631	£20,360	£22,997	£18,994	£89,255
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	20%	95%