	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,637	£21,153	£21,787	£103,547
Total Expenses	£15,180	£15,221	£15,282	£15,344	£15,419	£76,445
Profit Before Tax	£4,656	£4,913	£5,355	£5,808	£6,369	£27,101
Profit After Tax	£3,772	£3,979	£4,338	£4,705	£5,159	£21,952
Change In Property Value	£6,400	£6,528	£13,317	£17,312	£18,178	£61,735
Net Return	£10,172	£10,507	£17,655	£22,017	£23,337	£83,687
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	18%	22%	23%	83%