	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,992	£17,247	£17,678	£18,120	£18,664	£88,701
Total Expenses	£13,616	£13,687	£13,774	£13,862	£13,959	£68,897
Profit Before Tax	£3,376	£3,559	£3,905	£4,258	£4,705	£19,803
Profit After Tax	£2,735	£2,883	£3,163	£3,449	£3,811	£16,041
Change In Property Value	£7,499	£7,723	£14,584	£16,785	£17,793	£64,384
Net Return	£10,233	£10,607	£17,747	£20,235	£21,604	£80,425
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	27%	28%	106%