	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£14,353	£14,393	£14,453	£14,515	£14,588	£72,303
Profit Before Tax	£5,148	£5,399	£5,834	£6,279	£6,830	£29,490
Profit After Tax	£4,169	£4,373	£4,725	£5,086	£5,532	£23,887
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£10,169	£10,493	£17,210	£21,317	£22,574	£81,764
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	11%	18%	23%	24%	87%