	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	£11,419	£11,492	£11,556	£11,638	£11,721	£57,826
Profit Before Tax	£3,941	£4,098	£4,268	£4,582	£4,904	£21,794
Profit After Tax	£3,192	£3,320	£3,457	£3,712	£3,973	£17,653
Change In Property Value	£6,125	£11,301	£14,433	£16,612	£11,739	£60,209
Net Return	£9,317	£14,620	£17,890	£20,323	£15,711	£77,863
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	27%	21%	105%