	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£10,855	£10,895	£10,933	£10,991	£11,050	£54,724
Profit Before Tax	£7,433	£7,667	£7,908	£8,321	£8,745	£40,073
Profit After Tax	£6,021	£6,210	£6,405	£6,740	£7,083	£32,460
Change In Property Value	£3,975	£9,414	£12,528	£14,546	£10,691	£51,154
Net Return	£9,996	£15,625	£18,933	£21,286	£17,775	£83,613
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	12%	19%	23%	26%	22%	103%