	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£15,442	£15,484	£15,546	£15,611	£15,687	£77,769
Profit Before Tax	£5,030	£5,295	£5,752	£6,220	£6,799	£29,097
Profit After Tax	£4,075	£4,289	£4,659	£5,038	£5,507	£23,569
Change In Property Value	£3,250	£3,283	£9,946	£13,659	£15,981	£46,119
Net Return	£7,325	£7,572	£14,605	£18,698	£21,488	£69,688
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	7%	7%	14%	18%	21%	68%