	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,176	£16,500	£16,912	£17,335	£17,768	£84,691
Total Expenses	£10,449	£10,493	£10,545	£10,598	£10,652	£52,739
Profit Before Tax	£5,727	£6,006	£6,367	£6,736	£7,116	£31,952
Profit After Tax	£4,639	£4,865	£5,157	£5,456	£5,764	£25,881
Change In Property Value	£6,300	£6,489	£11,139	£14,036	£14,878	£52,842
Net Return	£10,939	£11,354	£16,297	£19,492	£20,642	£78,723
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	16%	23%	27%	29%	110%