	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,952	£18,221	£18,495	£18,957	£19,431	£93,056
Total Expenses	£12,963	£13,040	£13,109	£13,197	£13,287	£65,596
Profit Before Tax	£4,989	£5,181	£5,386	£5,760	£6,144	£27,460
Profit After Tax	£4,041	£4,197	£4,363	£4,666	£4,977	£22,242
Change In Property Value	£3	£5,699	£10,173	£13,537	£9,431	£38,843
Net Return	£4,044	£9,896	£14,535	£18,203	£14,408	£61,085
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	16%	21%	16%	69%