	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,740	£16,991	£17,246	£17,677	£18,119	£86,773
Total Expenses	£10,861	£10,899	£10,935	£10,988	£11,043	£54,726
Profit Before Tax	£5,879	£6,092	£6,311	£6,689	£7,076	£32,047
Profit After Tax	£4,762	£4,935	£5,112	£5,418	£5,732	£25,958
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£8,812	£14,526	£17,876	£20,238	£16,624	£78,077
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	11%	18%	22%	24%	20%	94%