	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,272	£16,516	£16,764	£17,183	£17,612	£84,347
Total Expenses	£9,608	£9,645	£9,680	£9,732	£9,786	£48,450
Profit Before Tax	£6,664	£6,871	£7,084	£7,451	£7,827	£35,897
Profit After Tax	£5,398	£5,566	£5,738	£6,035	£6,340	£29,076
Change In Property Value	£8,138	£13,235	£15,232	£16,146	£14,263	£67,014
Net Return	£13,535	£18,801	£20,970	£22,181	£20,602	£96,090
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	19%	27%	30%	31%	29%	136%