	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£13,599	£13,670	£13,756	£13,843	£13,940	£68,807
Profit Before Tax	£3,201	£3,382	£3,723	£4,072	£4,513	£18,891
Profit After Tax	£2,593	£2,739	£3,015	£3,298	£3,656	£15,302
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£7,593	£7,839	£13,419	£16,824	£17,857	£63,533
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	18%	22%	23%	84%