	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£11,702	£11,739	£11,792	£11,847	£11,911	£58,991
Profit Before Tax	£5,098	£5,313	£5,686	£6,069	£6,542	£28,708
Profit After Tax	£4,129	£4,304	£4,606	£4,916	£5,299	£23,253
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,329	£11,720	£18,610	£21,033	£22,383	£85,074
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%