	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,280	£17,539	£17,802	£18,247	£18,704	£89,572
Total Expenses	£10,915	£10,954	£10,990	£11,045	£11,101	£55,006
Profit Before Tax	£6,365	£6,586	£6,812	£7,202	£7,602	£34,567
Profit After Tax	£5,155	£5,334	£5,518	£5,834	£6,158	£27,999
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£9,205	£14,926	£18,282	£20,654	£17,051	£80,118
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	97%