	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,716	£16,967	£17,391	£17,826	£18,360	£87,260
Total Expenses	£12,400	£12,471	£12,557	£12,644	£12,740	£62,812
Profit Before Tax	£4,316	£4,496	£4,834	£5,182	£5,620	£24,448
Profit After Tax	£3,496	£3,641	£3,916	£4,197	£4,553	£19,803
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£10,096	£10,439	£16,753	£18,971	£20,213	£76,472
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	16%	25%	28%	30%	114%