	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,380	£16,626	£16,875	£17,297	£17,729	£84,907
Total Expenses	£10,504	£10,541	£10,576	£10,628	£10,682	£52,931
Profit Before Tax	£5,877	£6,085	£6,299	£6,669	£7,047	£31,977
Profit After Tax	£4,760	£4,929	£5,102	£5,402	£5,708	£25,901
Change In Property Value	£3,900	£9,237	£12,291	£14,271	£10,489	£50,188
Net Return	£8,660	£14,165	£17,394	£19,673	£16,198	£76,090
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	96%