	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,684	£15,998	£16,398	£16,808	£17,228	£82,115
Total Expenses	£11,067	£11,144	£11,227	£11,312	£11,397	£56,148
Profit Before Tax	£4,617	£4,853	£5,170	£5,495	£5,831	£25,967
Profit After Tax	£3,740	£3,931	£4,188	£4,451	£4,723	£21,033
Change In Property Value	£5,670	£5,840	£10,026	£12,632	£13,390	£47,558
Net Return	£9,410	£9,771	£14,213	£17,083	£18,113	£68,591
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	15%	15%	22%	27%	28%	107%