	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,400	£20,706	£21,224	£21,754	£22,407	£106,491
Total Expenses	£14,752	£14,829	£14,924	£15,021	£15,128	£74,654
Profit Before Tax	£5,648	£5,877	£6,300	£6,734	£7,278	£31,837
Profit After Tax	£4,575	£4,760	£5,103	£5,454	£5,896	£25,788
Change In Property Value	£4,050	£4,111	£9,736	£12,955	£15,043	£45,894
Net Return	£8,625	£8,871	£14,839	£18,410	£20,938	£71,682
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	10%	11%	18%	22%	25%	86%