	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,924	£16,163	£16,405	£16,815	£17,236	£82,543
Total Expenses	£12,549	£12,586	£12,620	£12,672	£12,724	£63,151
Profit Before Tax	£3,375	£3,577	£3,785	£4,144	£4,511	£19,392
Profit After Tax	£2,734	£2,898	£3,066	£3,356	£3,654	£15,708
Change In Property Value	£8,125	£14,991	£19,146	£22,036	£15,572	£79,870
Net Return	£10,859	£17,888	£22,212	£25,392	£19,226	£95,577
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	17%	22%	25%	19%	93%