	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,348	£15,578	£15,812	£16,207	£16,612	£79,558
Total Expenses	£10,694	£10,767	£10,831	£10,912	£10,996	£54,200
Profit Before Tax	£4,654	£4,811	£4,981	£5,295	£5,617	£25,358
Profit After Tax	£3,770	£3,897	£4,034	£4,289	£4,550	£20,540
Change In Property Value	£4,450	£9,078	£11,801	£12,391	£9,108	£46,829
Net Return	£8,220	£12,975	£15,836	£16,680	£13,657	£67,369
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%