	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,912	£16,230	£16,636	£17,052	£81,430
Total Expenses	£9,995	£10,076	£10,149	£10,231	£10,316	£50,767
Profit Before Tax	£5,605	£5,836	£6,081	£6,405	£6,736	£30,663
Profit After Tax	£4,540	£4,727	£4,926	£5,188	£5,456	£24,837
Change In Property Value	£6,000	£10,300	£12,978	£13,757	£12,152	£55,186
Net Return	£10,540	£15,027	£17,904	£18,944	£17,608	£80,023
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	15%	22%	26%	28%	26%	118%