	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,304	£20,609	£21,124	£21,652	£22,301	£105,990
Total Expenses	£14,036	£14,078	£14,140	£14,204	£14,280	£70,739
Profit Before Tax	£6,268	£6,530	£6,983	£7,448	£8,022	£35,251
Profit After Tax	£5,077	£5,290	£5,657	£6,033	£6,498	£28,553
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£10,877	£11,206	£17,725	£21,722	£22,971	£84,501
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	12%	20%	24%	26%	94%