	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,748	£18,014	£18,465	£18,926	£19,494	£92,647
Total Expenses	£12,194	£12,232	£12,287	£12,345	£12,412	£61,469
Profit Before Tax	£5,554	£5,783	£6,177	£6,582	£7,082	£31,178
Profit After Tax	£4,499	£4,684	£5,003	£5,331	£5,736	£25,254
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£13,249	£13,740	£19,733	£22,283	£23,706	£92,711
Return From Rental Income (%)	6%	6%	7%	7%	8%	33%
Total Net Return (%)	17%	18%	26%	29%	31%	122%