	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,178	£15,481	£15,868	£16,265	£77,672
Total Expenses	£9,710	£9,752	£9,793	£9,842	£9,892	£48,990
Profit Before Tax	£5,170	£5,425	£5,688	£6,026	£6,373	£28,682
Profit After Tax	£4,188	£4,395	£4,608	£4,881	£5,162	£23,233
Change In Property Value	£7,200	£12,360	£15,574	£16,508	£14,582	£66,224
Net Return	£11,388	£16,755	£20,181	£21,389	£19,744	£89,456
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	22%	27%	28%	26%	119%