	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,347	£15,577	£15,966	£16,366	£78,376
Total Expenses	£9,734	£9,769	£9,802	£9,852	£9,902	£49,060
Profit Before Tax	£5,386	£5,578	£5,775	£6,115	£6,463	£29,316
Profit After Tax	£4,363	£4,518	£4,677	£4,953	£5,235	£23,746
Change In Property Value	£8,400	£13,662	£15,724	£16,667	£14,723	£69,176
Net Return	£12,763	£18,180	£20,401	£21,620	£19,958	£92,921
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	17%	25%	28%	30%	27%	127%