	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,476	£16,723	£16,974	£17,398	£17,833	£85,405
Total Expenses	£10,835	£10,872	£10,907	£10,960	£11,014	£54,589
Profit Before Tax	£5,641	£5,851	£6,067	£6,438	£6,819	£30,816
Profit After Tax	£4,569	£4,739	£4,914	£5,215	£5,523	£24,961
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£8,619	£14,331	£17,678	£20,035	£16,416	£77,080
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	21%	24%	20%	93%