	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£9,782	£9,818	£9,852	£9,903	£9,954	£49,309
Profit Before Tax	£5,818	£6,016	£6,220	£6,571	£6,931	£31,555
Profit After Tax	£4,713	£4,873	£5,038	£5,322	£5,614	£25,560
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£9,513	£14,665	£17,767	£18,688	£15,438	£76,071
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	21%	104%