	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,336	£15,566	£15,800	£16,195	£16,599	£79,495
Total Expenses	£10,397	£10,433	£10,467	£10,517	£10,568	£52,381
Profit Before Tax	£4,939	£5,133	£5,333	£5,678	£6,032	£27,114
Profit After Tax	£4,000	£4,158	£4,320	£4,599	£4,886	£21,962
Change In Property Value	£5,199	£10,606	£13,788	£14,477	£10,641	£54,711
Net Return	£9,199	£14,764	£18,107	£19,076	£15,526	£76,673
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	12%	19%	23%	24%	20%	96%