	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	£10,169	£10,205	£10,240	£10,293	£10,346	£51,253
Profit Before Tax	£6,079	£6,286	£6,499	£6,865	£7,240	£32,970
Profit After Tax	£4,924	£5,092	£5,264	£5,561	£5,865	£26,705
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,924	£15,292	£18,524	£19,484	£16,098	£79,322
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	21%	104%