	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£10,337	£10,374	£10,409	£10,461	£10,515	£52,095
Profit Before Tax	£5,983	£6,191	£6,405	£6,772	£7,150	£32,501
Profit After Tax	£4,847	£5,015	£5,188	£5,486	£5,791	£26,326
Change In Property Value	£3,825	£9,059	£12,055	£13,997	£10,288	£49,223
Net Return	£8,672	£14,074	£17,242	£19,483	£16,079	£75,549
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	97%