	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,036	£15,262	£15,490	£15,878	£16,275	£77,940
Total Expenses	£9,565	£9,600	£9,633	£9,682	£9,732	£48,212
Profit Before Tax	£5,471	£5,662	£5,858	£6,196	£6,542	£29,728
Profit After Tax	£4,432	£4,586	£4,745	£5,018	£5,299	£24,080
Change In Property Value	£4,700	£9,588	£12,464	£13,088	£9,619	£49,459
Net Return	£9,132	£14,174	£17,209	£18,106	£14,919	£73,539
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	103%