	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,076	£17,332	£17,592	£18,032	£18,483	£88,515
Total Expenses	£12,717	£12,792	£12,859	£12,945	£13,033	£64,346
Profit Before Tax	£4,359	£4,540	£4,733	£5,087	£5,450	£24,169
Profit After Tax	£3,531	£3,677	£3,834	£4,120	£4,414	£19,577
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£9,131	£15,101	£18,685	£19,714	£15,876	£78,507
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	11%	17%	22%	23%	18%	91%