	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,996	£19,281	£19,763	£20,257	£20,865	£99,162
Total Expenses	£13,816	£13,891	£13,982	£14,075	£14,179	£69,943
Profit Before Tax	£5,180	£5,390	£5,781	£6,182	£6,686	£29,218
Profit After Tax	£4,196	£4,366	£4,683	£5,007	£5,416	£23,667
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£11,694	£12,089	£19,267	£21,793	£23,208	£88,051
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	31%	116%