	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,876	£16,114	£16,356	£16,765	£17,184	£82,295
Total Expenses	£10,988	£11,062	£11,127	£11,210	£11,294	£55,680
Profit Before Tax	£4,888	£5,052	£5,229	£5,555	£5,890	£26,615
Profit After Tax	£3,959	£4,093	£4,236	£4,500	£4,771	£21,558
Change In Property Value	£5,750	£9,430	£13,485	£15,520	£10,967	£55,152
Net Return	£9,709	£13,523	£17,720	£20,020	£15,738	£76,710
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	22%	110%