	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,916	£18,185	£18,458	£18,919	£19,392	£92,869
Total Expenses	£11,301	£11,340	£11,378	£11,434	£11,492	£56,944
Profit Before Tax	£6,615	£6,845	£7,080	£7,485	£7,900	£35,925
Profit After Tax	£5,358	£5,544	£5,735	£6,063	£6,399	£29,099
Change In Property Value	£4,200	£9,947	£13,237	£15,369	£11,296	£54,049
Net Return	£9,558	£15,491	£18,971	£21,432	£17,695	£83,148
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	20%	96%