	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,504	£15,737	£16,130	£16,533	£17,029	£80,933
Total Expenses	£11,969	£12,004	£12,054	£12,105	£12,166	£60,298
Profit Before Tax	£3,535	£3,733	£4,076	£4,428	£4,864	£20,635
Profit After Tax	£2,863	£3,023	£3,302	£3,587	£3,940	£16,714
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,363	£10,748	£17,889	£20,375	£21,736	£81,112
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	24%	27%	29%	107%