	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,296	£16,540	£16,789	£17,208	£17,638	£84,472
Total Expenses	£11,995	£12,070	£12,135	£12,219	£12,305	£60,724
Profit Before Tax	£4,301	£4,471	£4,653	£4,989	£5,334	£23,748
Profit After Tax	£3,484	£3,621	£3,769	£4,041	£4,320	£19,236
Change In Property Value	£6,500	£11,993	£15,317	£17,629	£12,458	£63,896
Net Return	£9,984	£15,614	£19,086	£21,670	£16,778	£83,131
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	27%	21%	105%