	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,080	£16,321	£16,566	£16,980	£17,405	£83,352
Total Expenses	£9,830	£9,867	£9,901	£9,953	£10,006	£49,558
Profit Before Tax	£6,250	£6,455	£6,665	£7,027	£7,398	£33,795
Profit After Tax	£5,063	£5,228	£5,398	£5,692	£5,993	£27,374
Change In Property Value	£3,600	£8,526	£11,346	£13,174	£9,683	£46,328
Net Return	£8,663	£13,754	£16,744	£18,865	£15,675	£73,701
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	12%	19%	23%	26%	21%	101%