	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,416	£16,662	£17,079	£17,506	£18,031	£85,694
Total Expenses	£13,660	£13,730	£13,815	£13,901	£13,997	£69,102
Profit Before Tax	£2,756	£2,932	£3,264	£3,604	£4,034	£16,591
Profit After Tax	£2,233	£2,375	£2,644	£2,920	£3,268	£13,439
Change In Property Value	£7,575	£7,802	£14,733	£16,957	£17,974	£65,041
Net Return	£9,808	£10,177	£17,377	£19,876	£21,242	£78,480
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	23%	26%	28%	102%