	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,408	£15,639	£16,030	£16,431	£78,687
Total Expenses	£10,597	£10,669	£10,733	£10,814	£10,897	£53,710
Profit Before Tax	£4,584	£4,738	£4,905	£5,215	£5,533	£24,976
Profit After Tax	£3,713	£3,838	£3,973	£4,225	£4,482	£20,231
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£8,113	£12,814	£15,642	£16,477	£13,488	£66,533
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%