	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£11,647	£11,723	£11,791	£11,878	£11,968	£59,008
Profit Before Tax	£5,993	£6,181	£6,382	£6,749	£7,126	£32,431
Profit After Tax	£4,854	£5,007	£5,169	£5,467	£5,772	£26,269
Change In Property Value	£4,900	£9,996	£12,995	£13,645	£10,029	£51,564
Net Return	£9,754	£15,003	£18,164	£19,111	£15,800	£77,833
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	21%	104%