	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£11,994	£12,029	£12,080	£12,132	£12,193	£60,429
Profit Before Tax	£3,762	£3,963	£4,312	£4,670	£5,113	£21,819
Profit After Tax	£3,047	£3,210	£3,493	£3,783	£4,141	£17,673
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,547	£10,935	£18,080	£20,571	£21,937	£82,071
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	108%