	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	£11,669	£11,743	£11,809	£11,892	£11,978	£59,090
Profit Before Tax	£4,579	£4,749	£4,930	£5,265	£5,609	£25,133
Profit After Tax	£3,709	£3,847	£3,994	£4,265	£4,543	£20,357
Change In Property Value	£6,250	£11,531	£14,728	£16,951	£11,978	£61,438
Net Return	£9,959	£15,378	£18,722	£21,215	£16,521	£81,796
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	13%	20%	25%	28%	22%	108%