	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,740	£16,991	£17,416	£17,851	£18,387	£87,385
Total Expenses	£12,886	£12,923	£12,976	£13,031	£13,095	£64,911
Profit Before Tax	£3,854	£4,068	£4,440	£4,821	£5,292	£22,474
Profit After Tax	£3,122	£3,295	£3,596	£3,905	£4,287	£18,204
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£8,522	£8,803	£14,833	£18,512	£19,624	£70,293
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%