	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,808	£18,075	£18,346	£18,805	£19,275	£92,309
Total Expenses	£11,097	£11,136	£11,173	£11,230	£11,287	£55,923
Profit Before Tax	£6,711	£6,939	£7,173	£7,575	£7,988	£36,386
Profit After Tax	£5,436	£5,621	£5,810	£6,136	£6,470	£29,473
Change In Property Value	£4,110	£9,734	£12,953	£15,040	£11,054	£52,891
Net Return	£9,546	£15,355	£18,763	£21,176	£17,524	£82,364
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%