	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£11,158	£11,229	£11,313	£11,399	£11,493	£56,591
Profit Before Tax	£5,042	£5,214	£5,541	£5,877	£6,301	£27,975
Profit After Tax	£4,084	£4,224	£4,489	£4,760	£5,103	£22,660
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£9,784	£10,095	£15,575	£17,520	£18,628	£71,602
Return From Rental Income (%)	7%	7%	8%	8%	9%	39%
Total Net Return (%)	17%	17%	27%	30%	32%	123%