	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£11,245	£11,284	£11,321	£11,376	£11,432	£56,658
Profit Before Tax	£6,119	£6,341	£6,568	£6,960	£7,362	£33,350
Profit After Tax	£4,956	£5,136	£5,320	£5,638	£5,963	£27,013
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£10,556	£16,560	£20,171	£21,232	£17,425	£85,944
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	99%