	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,874	£21,396	£22,038	£104,737
Total Expenses	£15,202	£15,244	£15,306	£15,369	£15,444	£76,564
Profit Before Tax	£4,862	£5,121	£5,568	£6,027	£6,594	£28,172
Profit After Tax	£3,938	£4,148	£4,510	£4,882	£5,341	£22,820
Change In Property Value	£8,000	£8,200	£15,129	£19,323	£22,239	£72,891
Net Return	£11,938	£12,348	£19,639	£24,205	£27,580	£95,711
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	12%	20%	24%	27%	95%