	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,104	£16,346	£16,754	£17,173	£17,688	£84,065
Total Expenses	£11,236	£11,271	£11,323	£11,376	£11,438	£56,644
Profit Before Tax	£4,868	£5,074	£5,431	£5,797	£6,250	£27,421
Profit After Tax	£3,943	£4,110	£4,399	£4,696	£5,063	£22,211
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,843	£11,217	£17,820	£20,141	£21,435	£81,457
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%