	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,204	£15,432	£15,664	£16,055	£16,457	£78,811
Total Expenses	£9,955	£10,028	£10,092	£10,173	£10,256	£50,505
Profit Before Tax	£5,249	£5,404	£5,571	£5,882	£6,200	£28,306
Profit After Tax	£4,251	£4,377	£4,513	£4,764	£5,022	£22,928
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£10,251	£15,707	£17,552	£18,586	£16,011	£78,108
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	17%	26%	29%	30%	26%	128%