	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,080	£16,321	£16,566	£16,980	£17,405	£83,352
Total Expenses	£9,830	£9,867	£9,901	£9,953	£10,006	£49,558
Profit Before Tax	£6,250	£6,455	£6,665	£7,027	£7,398	£33,795
Profit After Tax	£5,063	£5,228	£5,398	£5,692	£5,993	£27,374
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£9,863	£15,020	£18,128	£19,058	£15,817	£77,885
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	14%	21%	25%	26%	22%	107%