	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£13,498	£13,578	£13,650	£13,743	£13,839	£68,308
Profit Before Tax	£6,566	£6,787	£7,021	£7,444	£7,878	£35,696
Profit After Tax	£5,318	£5,497	£5,687	£6,030	£6,381	£28,914
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£5,321	£11,397	£16,218	£20,044	£16,145	£69,126
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	6%	12%	18%	22%	18%	75%