	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,900	£16,138	£16,381	£16,790	£17,210	£82,419
Total Expenses	£10,616	£10,653	£10,687	£10,739	£10,791	£53,486
Profit Before Tax	£5,284	£5,486	£5,693	£6,051	£6,419	£28,933
Profit After Tax	£4,280	£4,443	£4,612	£4,902	£5,199	£23,436
Change In Property Value	£5,300	£10,812	£14,056	£14,758	£10,847	£55,773
Net Return	£9,580	£15,255	£18,667	£19,660	£16,046	£79,209
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	97%