	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,092	£16,333	£16,742	£17,160	£17,675	£84,002
Total Expenses	£12,732	£12,803	£12,886	£12,972	£13,066	£64,460
Profit Before Tax	£3,360	£3,531	£3,855	£4,188	£4,609	£19,543
Profit After Tax	£2,721	£2,860	£3,123	£3,392	£3,733	£15,829
Change In Property Value	£6,899	£7,105	£13,417	£15,442	£16,369	£59,233
Net Return	£9,620	£9,965	£16,540	£18,835	£20,102	£75,062
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	107%