	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,980	£16,380	£16,871	£80,181
Total Expenses	£11,558	£11,593	£11,642	£11,693	£11,753	£58,239
Profit Before Tax	£3,802	£3,998	£4,338	£4,686	£5,118	£21,942
Profit After Tax	£3,080	£3,238	£3,514	£3,796	£4,146	£17,773
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£7,880	£8,134	£13,502	£16,780	£17,779	£64,075
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	88%