	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,588	£18,867	£19,150	£19,629	£20,119	£96,352
Total Expenses	£11,850	£11,891	£11,929	£11,988	£12,047	£59,706
Profit Before Tax	£6,738	£6,976	£7,220	£7,641	£8,072	£36,647
Profit After Tax	£5,457	£5,651	£5,849	£6,189	£6,538	£29,684
Change In Property Value	£4,425	£10,480	£13,946	£16,193	£11,902	£56,945
Net Return	£9,882	£16,130	£19,794	£22,382	£18,440	£86,629
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	18%	22%	24%	20%	94%