	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,088	£17,344	£17,604	£18,045	£18,496	£88,577
Total Expenses	£10,413	£10,452	£10,488	£10,542	£10,598	£52,493
Profit Before Tax	£6,675	£6,893	£7,117	£7,502	£7,898	£36,084
Profit After Tax	£5,406	£5,583	£5,764	£6,077	£6,397	£29,228
Change In Property Value	£3,825	£9,059	£12,055	£13,997	£10,288	£49,223
Net Return	£9,231	£14,642	£17,819	£20,074	£16,685	£78,451
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	12%	19%	23%	26%	21%	101%