	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,116	£16,358	£16,603	£17,018	£17,444	£83,539
Total Expenses	£10,477	£10,514	£10,549	£10,601	£10,654	£52,794
Profit Before Tax	£5,639	£5,844	£6,055	£6,418	£6,790	£30,745
Profit After Tax	£4,568	£4,734	£4,904	£5,198	£5,500	£24,903
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£9,768	£15,342	£18,695	£19,678	£16,143	£79,624
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%