	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,606	£15,918	£16,316	£16,724	£79,864
Total Expenses	£9,000	£9,080	£9,153	£9,234	£9,318	£45,784
Profit Before Tax	£6,300	£6,526	£6,766	£7,082	£7,406	£34,080
Profit After Tax	£5,103	£5,286	£5,480	£5,736	£5,999	£27,605
Change In Property Value	£5,100	£8,755	£11,031	£11,693	£10,329	£46,908
Net Return	£10,203	£14,041	£16,511	£17,430	£16,328	£74,513
Return From Rental Income (%)	9%	9%	10%	10%	10%	48%
Total Net Return (%)	18%	24%	29%	30%	28%	129%