	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£13,518	£13,588	£13,672	£13,757	£13,851	£68,387
Profit Before Tax	£2,478	£2,648	£2,970	£3,301	£3,718	£15,114
Profit After Tax	£2,007	£2,145	£2,406	£2,673	£3,012	£12,242
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£9,507	£9,870	£16,993	£19,462	£20,808	£76,640
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	13%	13%	22%	26%	27%	101%