	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£15,573	£15,614	£15,675	£15,737	£15,811	£78,410
Profit Before Tax	£4,227	£4,483	£4,924	£5,377	£5,936	£24,948
Profit After Tax	£3,424	£3,631	£3,989	£4,355	£4,809	£20,208
Change In Property Value	£6,600	£6,732	£13,733	£17,853	£18,746	£63,664
Net Return	£10,024	£10,363	£17,722	£22,209	£23,554	£83,873
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	23%	81%