	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£12,389	£12,464	£12,531	£12,617	£12,705	£62,706
Profit Before Tax	£4,627	£4,807	£4,999	£5,352	£5,713	£25,498
Profit After Tax	£3,748	£3,894	£4,049	£4,335	£4,628	£20,653
Change In Property Value	£5,400	£11,016	£14,321	£15,037	£11,052	£56,826
Net Return	£9,148	£14,910	£18,370	£19,372	£15,680	£77,479
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	93%