	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£12,013	£12,053	£12,091	£12,150	£12,210	£60,516
Profit Before Tax	£6,588	£6,826	£7,071	£7,491	£7,923	£35,898
Profit After Tax	£5,336	£5,529	£5,727	£6,068	£6,417	£29,078
Change In Property Value	£6,000	£12,240	£15,912	£16,708	£12,280	£63,140
Net Return	£11,336	£17,769	£21,639	£22,776	£18,697	£92,217
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	24%	20%	99%