	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,780	£20,275	£20,782	£99,525
Total Expenses	£13,573	£13,651	£13,722	£13,813	£13,906	£68,664
Profit Before Tax	£5,628	£5,837	£6,059	£6,462	£6,876	£30,861
Profit After Tax	£4,558	£4,728	£4,908	£5,234	£5,569	£24,997
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£4,561	£10,728	£15,618	£19,486	£15,498	£65,891
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	17%	21%	17%	70%