	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£11,643	£11,717	£11,783	£11,866	£11,951	£58,960
Profit Before Tax	£4,353	£4,519	£4,697	£5,026	£5,363	£23,957
Profit After Tax	£3,526	£3,660	£3,804	£4,071	£4,344	£19,405
Change In Property Value	£2,500	£7,575	£10,403	£12,172	£9,893	£42,542
Net Return	£6,026	£11,235	£14,207	£16,242	£14,237	£61,947
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	8%	15%	19%	21%	19%	82%