	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,684	£15,919	£16,158	£16,562	£16,976	£81,299
Total Expenses	£9,951	£9,987	£10,021	£10,072	£10,124	£50,157
Profit Before Tax	£5,733	£5,932	£6,137	£6,490	£6,852	£31,143
Profit After Tax	£4,644	£4,805	£4,971	£5,257	£5,550	£25,226
Change In Property Value	£6,125	£10,045	£14,364	£16,532	£11,683	£58,749
Net Return	£10,769	£14,850	£19,335	£21,789	£17,233	£83,975
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	14%	20%	26%	29%	23%	113%