	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£13,045	£13,120	£13,212	£13,306	£13,410	£66,092
Profit Before Tax	£6,155	£6,368	£6,763	£7,169	£7,679	£34,134
Profit After Tax	£4,985	£5,158	£5,478	£5,807	£6,220	£27,649
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£4,988	£5,160	£10,079	£14,018	£17,147	£51,391
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	7%	7%	14%	20%	24%	73%