	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£9,629	£9,700	£9,786	£9,874	£9,970	£48,959
Profit Before Tax	£7,171	£7,352	£7,692	£8,042	£8,483	£38,739
Profit After Tax	£5,808	£5,955	£6,231	£6,514	£6,871	£31,378
Change In Property Value	£1,500	£1,514	£4,589	£6,302	£7,373	£21,279
Net Return	£7,308	£7,469	£10,820	£12,816	£14,244	£52,657
Return From Rental Income (%)	13%	13%	14%	14%	15%	68%
Total Net Return (%)	16%	16%	24%	28%	31%	115%