	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	£13,187	£13,265	£13,334	£13,424	£13,516	£66,726
Profit Before Tax	£5,377	£5,577	£5,791	£6,179	£6,578	£29,502
Profit After Tax	£4,355	£4,518	£4,691	£5,005	£5,328	£23,897
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£4,358	£10,318	£15,044	£18,782	£14,926	£63,428
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	17%	21%	17%	70%