	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£12,168	£12,206	£12,261	£12,318	£12,384	£61,338
Profit Before Tax	£5,328	£5,552	£5,941	£6,340	£6,833	£29,994
Profit After Tax	£4,315	£4,497	£4,812	£5,135	£5,535	£24,295
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£8,065	£8,304	£13,827	£17,131	£19,463	£66,790
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	11%	18%	23%	26%	88%