	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,094	£19,572	£20,061	£20,563	£98,010
Total Expenses	£12,688	£12,736	£12,795	£12,855	£12,916	£63,989
Profit Before Tax	£6,033	£6,358	£6,777	£7,206	£7,647	£34,020
Profit After Tax	£4,886	£5,150	£5,489	£5,837	£6,194	£27,557
Change In Property Value	£7,800	£8,034	£13,792	£17,378	£18,420	£65,423
Net Return	£12,686	£13,184	£19,281	£23,215	£24,614	£92,980
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	14%	15%	22%	26%	28%	104%