	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,300	£15,529	£15,762	£16,157	£16,560	£79,309
Total Expenses	£11,683	£11,718	£11,751	£11,801	£11,852	£58,806
Profit Before Tax	£3,618	£3,812	£4,011	£4,355	£4,708	£20,503
Profit After Tax	£2,930	£3,087	£3,249	£3,528	£3,813	£16,608
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£7,430	£13,745	£17,431	£19,995	£15,917	£74,517
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	8%	15%	19%	21%	17%	80%