	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,300	£21,619	£22,160	£22,714	£23,395	£111,189
Total Expenses	£14,533	£14,576	£14,641	£14,707	£14,786	£73,242
Profit Before Tax	£6,768	£7,044	£7,519	£8,007	£8,609	£37,947
Profit After Tax	£5,482	£5,705	£6,091	£6,486	£6,974	£30,737
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£9,982	£10,273	£16,908	£20,880	£23,688	£81,730
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	11%	18%	22%	25%	87%