	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,503	£15,890	£16,288	£78,003
Total Expenses	£11,227	£11,299	£11,363	£11,444	£11,526	£56,860
Profit Before Tax	£3,821	£3,974	£4,140	£4,447	£4,761	£21,143
Profit After Tax	£3,095	£3,219	£3,353	£3,602	£3,857	£17,126
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£9,095	£14,289	£17,492	£19,874	£15,356	£76,106
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	20%	24%	27%	21%	104%