	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£14,122	£14,162	£14,221	£14,282	£14,354	£71,142
Profit Before Tax	£5,054	£5,302	£5,729	£6,167	£6,708	£28,960
Profit After Tax	£4,094	£4,294	£4,640	£4,995	£5,434	£23,457
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£9,994	£10,312	£16,917	£20,955	£22,191	£80,370
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	18%	23%	24%	88%