	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,440	£19,732	£20,225	£20,731	£21,352	£101,479
Total Expenses	£14,656	£14,731	£14,824	£14,918	£15,023	£74,152
Profit Before Tax	£4,784	£5,000	£5,401	£5,812	£6,329	£27,327
Profit After Tax	£3,875	£4,050	£4,375	£4,708	£5,127	£22,135
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£9,275	£9,558	£15,611	£19,315	£20,464	£74,224
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	12%	19%	23%	25%	89%