	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,667	£15,981	£16,380	£16,790	£80,177
Total Expenses	£9,758	£9,801	£9,843	£9,893	£9,945	£49,240
Profit Before Tax	£5,602	£5,866	£6,138	£6,487	£6,845	£30,937
Profit After Tax	£4,538	£4,751	£4,972	£5,254	£5,544	£25,059
Change In Property Value	£7,200	£12,360	£15,574	£16,508	£14,582	£66,224
Net Return	£11,738	£17,111	£20,545	£21,762	£20,126	£91,283
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	27%	29%	27%	122%