	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,591	£17,006	£17,431	£83,476
Total Expenses	£9,511	£9,547	£9,582	£9,634	£9,687	£47,961
Profit Before Tax	£6,593	£6,798	£7,009	£7,372	£7,743	£35,515
Profit After Tax	£5,341	£5,507	£5,677	£5,971	£6,272	£28,767
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£12,241	£18,536	£20,673	£21,866	£18,909	£92,225
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	17%	26%	30%	31%	27%	132%