	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,452	£16,699	£17,116	£17,544	£18,070	£85,882
Total Expenses	£12,969	£13,040	£13,124	£13,211	£13,306	£65,650
Profit Before Tax	£3,483	£3,659	£3,992	£4,333	£4,764	£20,232
Profit After Tax	£2,821	£2,964	£3,234	£3,510	£3,859	£16,388
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,871	£10,226	£16,946	£19,291	£20,587	£76,921
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%