	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£12,294	£12,334	£12,392	£12,452	£12,523	£61,995
Profit Before Tax	£6,462	£6,703	£7,121	£7,549	£8,078	£35,913
Profit After Tax	£5,234	£5,430	£5,768	£6,115	£6,544	£29,090
Change In Property Value	£6,250	£6,406	£11,820	£15,096	£17,374	£56,946
Net Return	£11,484	£11,836	£17,588	£21,211	£23,918	£86,036
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	15%	16%	23%	28%	31%	113%