	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,560	£16,808	£17,229	£17,659	£18,189	£86,445
Total Expenses	£12,781	£12,852	£12,937	£13,024	£13,120	£64,714
Profit Before Tax	£3,779	£3,956	£4,292	£4,635	£5,069	£21,731
Profit After Tax	£3,061	£3,205	£3,476	£3,755	£4,106	£17,602
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,961	£10,312	£16,897	£19,200	£20,479	£76,848
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	110%