	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,884	£20,182	£20,687	£21,204	£21,840	£103,797
Total Expenses	£13,597	£13,639	£13,700	£13,763	£13,837	£68,536
Profit Before Tax	£6,287	£6,544	£6,987	£7,441	£8,003	£35,262
Profit After Tax	£5,092	£5,300	£5,659	£6,028	£6,483	£28,562
Change In Property Value	£4,200	£4,263	£10,096	£13,435	£15,600	£47,594
Net Return	£9,292	£9,563	£15,756	£19,463	£22,082	£76,156
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	11%	18%	23%	26%	88%