	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£11,469	£11,505	£11,557	£11,611	£11,675	£57,817
Profit Before Tax	£4,983	£5,194	£5,559	£5,933	£6,396	£28,065
Profit After Tax	£4,036	£4,207	£4,503	£4,806	£5,181	£22,732
Change In Property Value	£8,225	£8,513	£13,846	£15,935	£16,891	£63,410
Net Return	£12,261	£12,720	£18,348	£20,741	£22,072	£86,142
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%