	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	£10,426	£10,461	£10,495	£10,546	£10,598	£52,526
Profit Before Tax	£5,175	£5,373	£5,576	£5,927	£6,287	£28,338
Profit After Tax	£4,191	£4,352	£4,517	£4,801	£5,093	£22,954
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£9,391	£14,960	£18,307	£19,281	£15,735	£77,675
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	98%