	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,061	£17,487	£17,924	£85,840
Total Expenses	£9,878	£9,915	£9,951	£10,004	£10,058	£49,806
Profit Before Tax	£6,682	£6,893	£7,110	£7,483	£7,866	£36,034
Profit After Tax	£5,412	£5,583	£5,759	£6,061	£6,371	£29,187
Change In Property Value	£3,600	£8,526	£11,346	£13,174	£9,683	£46,328
Net Return	£9,012	£14,109	£17,105	£19,235	£16,054	£75,515
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	12%	19%	23%	26%	22%	103%