	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,116	£16,358	£16,603	£17,018	£17,444	£83,539
Total Expenses	£10,477	£10,514	£10,548	£10,600	£10,654	£52,793
Profit Before Tax	£5,639	£5,844	£6,055	£6,418	£6,790	£30,746
Profit After Tax	£4,568	£4,734	£4,904	£5,198	£5,500	£24,904
Change In Property Value	£3,900	£9,236	£12,291	£14,271	£10,489	£50,188
Net Return	£8,468	£13,970	£17,195	£19,470	£15,989	£75,092
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	11%	18%	22%	24%	20%	94%