	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,582	£11,617	£11,667	£11,719	£11,779	£58,364
Profit Before Tax	£4,018	£4,217	£4,563	£4,917	£5,355	£23,070
Profit After Tax	£3,255	£3,416	£3,696	£3,983	£4,338	£18,687
Change In Property Value	£8,400	£8,694	£14,140	£16,274	£17,250	£64,759
Net Return	£11,655	£12,110	£17,836	£20,257	£21,588	£83,445
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	16%	17%	24%	28%	30%	114%