	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,728	£16,979	£17,403	£17,838	£18,374	£87,322
Total Expenses	£11,655	£11,692	£11,745	£11,799	£11,864	£58,755
Profit Before Tax	£5,073	£5,287	£5,658	£6,039	£6,510	£28,568
Profit After Tax	£4,109	£4,283	£4,583	£4,892	£5,273	£23,140
Change In Property Value	£8,365	£8,658	£14,081	£16,206	£17,179	£64,489
Net Return	£12,474	£12,940	£18,665	£21,098	£22,452	£87,629
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	121%