	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,624	£15,858	£16,255	£16,661	£17,161	£81,559
Total Expenses	£10,791	£10,826	£10,876	£10,928	£10,988	£54,409
Profit Before Tax	£4,833	£5,033	£5,379	£5,733	£6,173	£27,150
Profit After Tax	£3,915	£4,076	£4,357	£4,644	£5,000	£21,992
Change In Property Value	£3,300	£3,350	£7,933	£10,556	£12,257	£37,395
Net Return	£7,215	£7,426	£12,289	£15,200	£17,257	£59,387
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	11%	18%	23%	26%	89%