	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,591	£17,006	£17,431	£83,476
Total Expenses	£11,011	£11,085	£11,150	£11,234	£11,319	£55,798
Profit Before Tax	£5,093	£5,261	£5,440	£5,772	£6,112	£27,678
Profit After Tax	£4,126	£4,261	£4,407	£4,675	£4,951	£22,419
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£8,726	£13,645	£16,606	£17,484	£14,365	£70,826
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	21%	101%