	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,912	£19,196	£19,484	£19,971	£20,470	£98,032
Total Expenses	£12,205	£12,245	£12,284	£12,344	£12,404	£61,482
Profit Before Tax	£6,707	£6,950	£7,199	£7,627	£8,066	£36,550
Profit After Tax	£5,433	£5,630	£5,831	£6,178	£6,533	£29,605
Change In Property Value	£4,575	£10,835	£14,418	£16,741	£12,305	£58,875
Net Return	£10,008	£16,465	£20,250	£22,919	£18,838	£88,480
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	11%	17%	21%	24%	20%	93%