	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,756	£20,249	£20,756	£99,400
Total Expenses	£13,409	£13,488	£13,558	£13,649	£13,743	£67,847
Profit Before Tax	£5,767	£5,976	£6,197	£6,600	£7,013	£31,553
Profit After Tax	£4,671	£4,840	£5,020	£5,346	£5,681	£25,558
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£4,674	£10,740	£15,552	£19,361	£15,444	£65,771
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	72%