	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,132	£18,404	£18,680	£19,147	£19,626	£93,989
Total Expenses	£12,790	£12,867	£12,936	£13,024	£13,115	£64,732
Profit Before Tax	£5,342	£5,537	£5,744	£6,123	£6,511	£29,256
Profit After Tax	£4,327	£4,485	£4,653	£4,959	£5,274	£23,698
Change In Property Value	£3	£5,580	£9,960	£13,254	£9,234	£38,032
Net Return	£4,330	£10,065	£14,613	£18,214	£14,508	£61,729
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	72%