	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,976	£18,246	£18,519	£18,982	£19,457	£93,180
Total Expenses	£11,628	£11,668	£11,705	£11,762	£11,820	£58,584
Profit Before Tax	£6,348	£6,578	£6,814	£7,220	£7,637	£34,596
Profit After Tax	£5,142	£5,328	£5,519	£5,848	£6,186	£28,023
Change In Property Value	£4,350	£10,302	£13,709	£15,918	£11,700	£55,979
Net Return	£9,492	£15,630	£19,229	£21,766	£17,885	£84,002
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	11%	17%	21%	24%	20%	93%