	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,016	£17,271	£17,530	£17,969	£18,418	£88,204
Total Expenses	£10,889	£10,927	£10,963	£11,017	£11,073	£54,869
Profit Before Tax	£6,127	£6,344	£6,567	£6,951	£7,345	£33,335
Profit After Tax	£4,963	£5,139	£5,319	£5,631	£5,949	£27,001
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£9,013	£14,731	£18,083	£20,451	£16,842	£79,120
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	95%