	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£13,580	£13,654	£13,744	£13,837	£13,939	£68,755
Profit Before Tax	£5,020	£5,225	£5,607	£5,998	£6,491	£28,340
Profit After Tax	£4,066	£4,232	£4,541	£4,858	£5,258	£22,955
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£4,068	£4,234	£9,441	£13,605	£16,897	£48,246
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	5%	6%	13%	18%	23%	65%