	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£11,756	£11,791	£11,841	£11,892	£11,951	£59,231
Profit Before Tax	£3,604	£3,799	£4,140	£4,488	£4,920	£20,950
Profit After Tax	£2,919	£3,078	£3,353	£3,635	£3,985	£16,970
Change In Property Value	£6,125	£6,278	£11,583	£14,794	£17,027	£55,807
Net Return	£9,044	£9,356	£14,936	£18,430	£21,012	£72,777
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	13%	20%	25%	28%	98%