	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,352	£20,657	£21,174	£21,703	£22,354	£106,240
Total Expenses	£15,569	£15,646	£15,741	£15,837	£15,945	£78,739
Profit Before Tax	£4,783	£5,011	£5,433	£5,866	£6,409	£27,502
Profit After Tax	£3,874	£4,059	£4,401	£4,751	£5,191	£22,276
Change In Property Value	£5,814	£5,931	£12,099	£15,728	£16,515	£56,086
Net Return	£9,688	£9,990	£16,499	£20,479	£21,706	£78,363
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	11%	11%	18%	23%	24%	87%