	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,572	£16,821	£17,241	£17,672	£18,202	£86,508
Total Expenses	£13,774	£13,845	£13,930	£14,017	£14,113	£69,680
Profit Before Tax	£2,798	£2,975	£3,311	£3,655	£4,089	£16,828
Profit After Tax	£2,266	£2,410	£2,682	£2,961	£3,312	£13,631
Change In Property Value	£7,650	£7,880	£14,879	£17,125	£18,152	£65,685
Net Return	£9,916	£10,290	£17,561	£20,085	£21,464	£79,316
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%