	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£17,166	£17,595	£18,123	£86,132
Total Expenses	£12,069	£12,105	£12,158	£12,211	£12,275	£60,818
Profit Before Tax	£4,431	£4,642	£5,009	£5,384	£5,848	£25,314
Profit After Tax	£3,589	£3,760	£4,057	£4,361	£4,737	£20,505
Change In Property Value	£8,750	£9,056	£14,729	£16,952	£17,969	£67,457
Net Return	£12,339	£12,817	£18,786	£21,313	£22,706	£87,962
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	16%	17%	25%	28%	30%	116%