	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,744	£16,059	£16,460	£16,872	£17,294	£82,429
Total Expenses	£11,398	£11,441	£11,492	£11,544	£11,597	£57,472
Profit Before Tax	£4,346	£4,618	£4,968	£5,328	£5,697	£24,957
Profit After Tax	£3,520	£3,740	£4,024	£4,316	£4,614	£20,215
Change In Property Value	£7,050	£7,262	£12,466	£15,707	£16,649	£59,133
Net Return	£10,570	£11,002	£16,490	£20,022	£21,263	£79,348
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	22%	27%	29%	108%