	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,300	£18,574	£18,853	£19,324	£19,808	£94,860
Total Expenses	£11,983	£12,022	£12,061	£12,118	£12,177	£60,361
Profit Before Tax	£6,318	£6,552	£6,793	£7,206	£7,630	£34,499
Profit After Tax	£5,117	£5,307	£5,502	£5,837	£6,181	£27,944
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£9,617	£15,965	£19,684	£22,304	£18,284	£85,854
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	21%	24%	20%	92%