	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,564	£18,842	£19,125	£19,603	£20,093	£96,228
Total Expenses	£11,993	£12,033	£12,072	£12,130	£12,190	£60,417
Profit Before Tax	£6,571	£6,809	£7,053	£7,473	£7,904	£35,811
Profit After Tax	£5,323	£5,516	£5,713	£6,053	£6,402	£29,007
Change In Property Value	£2,995	£9,075	£12,463	£14,581	£11,851	£50,966
Net Return	£8,318	£14,590	£18,176	£20,635	£18,253	£79,972
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	9%	16%	19%	22%	20%	86%