	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,824	£16,220	£16,625	£79,620
Total Expenses	£9,919	£9,954	£9,988	£10,038	£10,089	£49,989
Profit Before Tax	£5,441	£5,636	£5,836	£6,182	£6,536	£29,631
Profit After Tax	£4,407	£4,565	£4,727	£5,007	£5,294	£24,001
Change In Property Value	£6,125	£11,301	£14,433	£16,612	£11,739	£60,209
Net Return	£10,532	£15,866	£19,161	£21,619	£17,033	£84,211
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%