	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,381	£16,790	£17,210	£82,419
Total Expenses	£11,743	£11,779	£11,813	£11,865	£11,917	£59,117
Profit Before Tax	£4,158	£4,360	£4,567	£4,925	£5,292	£23,302
Profit After Tax	£3,368	£3,531	£3,699	£3,990	£4,287	£18,875
Change In Property Value	£7,500	£13,838	£17,674	£20,341	£14,374	£73,726
Net Return	£10,868	£17,369	£21,373	£24,330	£18,661	£92,601
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	99%