	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,248	£16,492	£16,739	£17,158	£17,587	£84,223
Total Expenses	£10,424	£10,461	£10,496	£10,549	£10,602	£52,532
Profit Before Tax	£5,824	£6,031	£6,243	£6,609	£6,984	£31,691
Profit After Tax	£4,717	£4,885	£5,057	£5,353	£5,657	£25,669
Change In Property Value	£5,159	£10,524	£13,682	£14,366	£10,559	£54,290
Net Return	£9,876	£15,409	£18,738	£19,719	£16,216	£79,959
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	101%