	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£14,188	£14,262	£14,352	£14,445	£14,547	£71,793
Profit Before Tax	£4,533	£4,739	£5,124	£5,518	£6,014	£25,928
Profit After Tax	£3,671	£3,839	£4,150	£4,470	£4,872	£21,002
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£8,871	£9,143	£14,970	£18,536	£19,641	£71,162
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	12%	19%	23%	25%	90%