	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,651	£16,042	£16,444	£78,749
Total Expenses	£9,902	£9,937	£9,971	£10,020	£10,071	£49,902
Profit Before Tax	£5,290	£5,483	£5,680	£6,022	£6,372	£28,847
Profit After Tax	£4,285	£4,441	£4,601	£4,878	£5,162	£23,366
Change In Property Value	£4,900	£9,996	£12,995	£13,645	£10,029	£51,564
Net Return	£9,185	£14,437	£17,596	£18,522	£15,190	£74,930
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	101%