	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,088	£20,389	£20,695	£21,213	£21,743	£104,128
Total Expenses	£13,951	£14,031	£14,103	£14,196	£14,292	£70,572
Profit Before Tax	£6,137	£6,358	£6,593	£7,016	£7,451	£33,555
Profit After Tax	£4,971	£5,150	£5,340	£5,683	£6,035	£27,180
Change In Property Value	£3	£6,180	£11,031	£14,680	£10,227	£42,121
Net Return	£4,974	£11,330	£16,371	£20,363	£16,262	£69,301
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	12%	17%	21%	17%	72%