	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,452	£16,699	£16,949	£17,373	£17,807	£85,280
Total Expenses	£9,706	£9,744	£9,779	£9,832	£9,886	£48,946
Profit Before Tax	£6,746	£6,955	£7,170	£7,541	£7,922	£36,334
Profit After Tax	£5,464	£5,634	£5,808	£6,109	£6,416	£29,431
Change In Property Value	£8,225	£13,377	£15,396	£16,320	£14,416	£67,734
Net Return	£13,689	£19,011	£21,204	£22,428	£20,832	£97,165
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	19%	27%	30%	31%	29%	136%