	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,940	£18,209	£18,482	£18,944	£19,418	£92,994
Total Expenses	£12,160	£12,236	£12,305	£12,393	£12,483	£61,576
Profit Before Tax	£5,781	£5,973	£6,178	£6,552	£6,935	£31,417
Profit After Tax	£4,682	£4,838	£5,004	£5,307	£5,617	£25,448
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£9,882	£15,446	£18,794	£19,787	£16,260	£80,169
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	101%