	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,552	£15,785	£16,180	£16,584	£17,082	£81,184
Total Expenses	£12,172	£12,207	£12,257	£12,309	£12,369	£61,315
Profit Before Tax	£3,380	£3,578	£3,923	£4,276	£4,713	£19,869
Profit After Tax	£2,738	£2,898	£3,177	£3,463	£3,817	£16,094
Change In Property Value	£7,650	£7,880	£14,879	£17,125	£18,152	£65,685
Net Return	£10,388	£10,778	£18,056	£20,588	£21,969	£81,779
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%