	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,656	£16,906	£17,328	£17,762	£18,295	£86,947
Total Expenses	£11,886	£11,922	£11,975	£12,030	£12,094	£59,907
Profit Before Tax	£4,770	£4,983	£5,353	£5,732	£6,201	£27,039
Profit After Tax	£3,864	£4,037	£4,336	£4,643	£5,023	£21,902
Change In Property Value	£7,350	£7,571	£14,296	£16,453	£17,440	£63,109
Net Return	£11,214	£11,607	£18,632	£21,096	£22,463	£85,011
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%