	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,146	£16,549	£16,963	£81,237
Total Expenses	£11,611	£11,684	£11,749	£11,832	£11,916	£58,792
Profit Before Tax	£4,061	£4,223	£4,396	£4,718	£5,048	£22,445
Profit After Tax	£3,289	£3,420	£3,561	£3,821	£4,088	£18,181
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£9,539	£14,952	£18,289	£20,772	£16,067	£79,619
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	27%	21%	113%