	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,852	£19,135	£19,422	£19,907	£20,405	£97,721
Total Expenses	£13,216	£13,294	£13,364	£13,454	£13,547	£66,874
Profit Before Tax	£5,636	£5,841	£6,058	£6,453	£6,858	£30,847
Profit After Tax	£4,565	£4,731	£4,907	£5,227	£5,555	£24,986
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,530
Net Return	£4,568	£10,531	£15,260	£19,004	£15,153	£64,516
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	72%