	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£11,555	£11,591	£11,625	£11,676	£11,728	£58,176
Profit Before Tax	£4,081	£4,279	£4,483	£4,835	£5,196	£22,875
Profit After Tax	£3,305	£3,466	£3,632	£3,917	£4,209	£18,529
Change In Property Value	£7,375	£13,607	£17,379	£20,002	£14,135	£72,497
Net Return	£10,680	£17,073	£21,011	£23,918	£18,343	£91,026
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	12%	19%	23%	26%	20%	99%