	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,739	£17,158	£17,587	£84,223
Total Expenses	£10,167	£10,204	£10,239	£10,291	£10,345	£51,245
Profit Before Tax	£6,081	£6,288	£6,500	£6,866	£7,242	£32,978
Profit After Tax	£4,926	£5,093	£5,265	£5,562	£5,866	£26,712
Change In Property Value	£4,999	£10,198	£13,257	£13,920	£10,231	£52,606
Net Return	£9,925	£15,291	£18,523	£19,482	£16,097	£79,318
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	21%	104%