	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,120	£15,422	£15,731	£16,124	£16,527	£78,925
Total Expenses	£9,734	£9,777	£9,818	£9,868	£9,919	£49,115
Profit Before Tax	£5,386	£5,646	£5,913	£6,256	£6,609	£29,810
Profit After Tax	£4,363	£4,573	£4,790	£5,068	£5,353	£24,146
Change In Property Value	£7,200	£12,360	£15,574	£16,508	£14,582	£66,224
Net Return	£11,563	£16,933	£20,363	£21,576	£19,935	£90,370
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	27%	29%	27%	120%