	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	£9,727	£9,762	£9,795	£9,844	£9,895	£49,023
Profit Before Tax	£5,321	£5,512	£5,708	£6,046	£6,393	£28,980
Profit After Tax	£4,310	£4,465	£4,623	£4,897	£5,178	£23,474
Change In Property Value	£6,000	£11,070	£14,139	£16,273	£11,499	£58,981
Net Return	£10,310	£15,535	£18,762	£21,170	£16,678	£82,454
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%