	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,692	£16,942	£17,197	£17,626	£18,067	£86,524
Total Expenses	£10,696	£10,733	£10,769	£10,822	£10,877	£53,897
Profit Before Tax	£5,996	£6,209	£6,428	£6,804	£7,190	£32,628
Profit After Tax	£4,857	£5,030	£5,206	£5,511	£5,824	£26,428
Change In Property Value	£3,975	£9,414	£12,528	£14,546	£10,691	£51,154
Net Return	£8,832	£14,444	£17,734	£20,057	£16,515	£77,582
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	95%