	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,756	£15,992	£16,232	£16,638	£17,054	£81,673
Total Expenses	£10,119	£10,155	£10,190	£10,241	£10,293	£50,998
Profit Before Tax	£5,637	£5,837	£6,043	£6,397	£6,761	£30,674
Profit After Tax	£4,566	£4,728	£4,894	£5,182	£5,476	£24,846
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,566	£14,928	£18,154	£19,105	£15,710	£77,463
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%