	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,416	£16,662	£17,079	£17,506	£18,031	£85,694
Total Expenses	£12,566	£12,637	£12,722	£12,808	£12,903	£63,637
Profit Before Tax	£3,850	£4,025	£4,357	£4,697	£5,127	£22,057
Profit After Tax	£3,118	£3,260	£3,529	£3,805	£4,153	£17,866
Change In Property Value	£6,749	£6,951	£13,126	£15,107	£16,013	£57,945
Net Return	£9,867	£10,211	£16,655	£18,911	£20,166	£75,810
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	28%	29%	111%