	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,146	£16,549	£16,963	£81,237
Total Expenses	£11,237	£11,273	£11,307	£11,358	£11,410	£56,585
Profit Before Tax	£4,435	£4,634	£4,838	£5,191	£5,553	£24,652
Profit After Tax	£3,592	£3,754	£3,919	£4,205	£4,498	£19,968
Change In Property Value	£4,275	£10,125	£13,473	£15,644	£11,498	£55,014
Net Return	£7,867	£13,878	£17,392	£19,849	£15,996	£74,982
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	9%	16%	20%	22%	18%	85%