	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,752	£20,147	£20,651	£21,167	£21,696	£103,413
Total Expenses	£13,187	£13,238	£13,300	£13,362	£13,426	£66,513
Profit Before Tax	£6,565	£6,909	£7,351	£7,805	£8,270	£36,900
Profit After Tax	£5,317	£5,596	£5,954	£6,322	£6,699	£29,889
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£16,871	£53,623
Net Return	£10,717	£11,104	£17,191	£20,929	£23,570	£83,511
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	8%	8%	12%	15%	17%	60%