	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,148	£20,450	£20,961	£21,486	£22,130	£105,175
Total Expenses	£15,409	£15,451	£15,513	£15,576	£15,651	£77,600
Profit Before Tax	£4,739	£4,999	£5,449	£5,909	£6,479	£27,575
Profit After Tax	£3,838	£4,049	£4,413	£4,787	£5,248	£22,336
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£10,338	£10,679	£17,939	£22,369	£23,710	£85,036
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	18%	22%	23%	83%