	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,894	£17,147	£17,576	£18,015	£86,276
Total Expenses	£12,030	£12,105	£12,171	£12,256	£12,342	£60,904
Profit Before Tax	£4,614	£4,789	£4,976	£5,320	£5,673	£25,371
Profit After Tax	£3,737	£3,879	£4,030	£4,309	£4,595	£20,551
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£8,937	£14,487	£17,821	£18,789	£15,238	£75,272
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	22%	24%	19%	95%