	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£11,678	£11,714	£11,767	£11,821	£11,885	£58,865
Profit Before Tax	£4,882	£5,094	£5,462	£5,838	£6,304	£27,580
Profit After Tax	£3,954	£4,126	£4,424	£4,729	£5,107	£22,340
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£12,354	£12,820	£18,564	£21,003	£22,357	£87,099
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	17%	18%	25%	29%	31%	119%