	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,316	£16,724	£17,142	£17,570	£83,748
Total Expenses	£12,018	£12,062	£12,113	£12,166	£12,220	£60,579
Profit Before Tax	£3,978	£4,254	£4,610	£4,976	£5,351	£23,169
Profit After Tax	£3,222	£3,446	£3,734	£4,030	£4,334	£18,767
Change In Property Value	£7,500	£7,725	£13,261	£16,709	£17,712	£62,907
Net Return	£10,722	£11,171	£16,996	£20,740	£22,046	£81,674
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	22%	26%	28%	104%