	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,528	£15,761	£16,155	£16,559	£17,056	£81,058
Total Expenses	£12,480	£12,549	£12,631	£12,716	£12,808	£63,183
Profit Before Tax	£3,048	£3,212	£3,524	£3,843	£4,248	£17,875
Profit After Tax	£2,469	£2,602	£2,854	£3,113	£3,441	£14,479
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£6,969	£7,192	£12,218	£15,286	£16,222	£57,886
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	10%	10%	18%	22%	24%	85%