	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,080	£19,366	£19,850	£20,347	£20,957	£99,600
Total Expenses	£14,422	£14,496	£14,588	£14,681	£14,785	£72,973
Profit Before Tax	£4,658	£4,870	£5,262	£5,665	£6,172	£26,628
Profit After Tax	£3,773	£3,944	£4,263	£4,589	£4,999	£21,568
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£9,073	£9,350	£15,291	£18,926	£20,053	£72,693
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	25%	89%