	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£13,183	£13,255	£13,342	£13,431	£13,529	£66,740
Profit Before Tax	£4,217	£4,406	£4,761	£5,124	£5,582	£24,091
Profit After Tax	£3,416	£3,569	£3,856	£4,151	£4,522	£19,514
Change In Property Value	£7,140	£7,354	£13,887	£15,983	£16,942	£61,306
Net Return	£10,556	£10,923	£17,743	£20,133	£21,464	£80,820
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	25%	28%	30%	112%