	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£10,143	£10,180	£10,214	£10,266	£10,319	£51,123
Profit Before Tax	£5,853	£6,056	£6,265	£6,625	£6,995	£31,794
Profit After Tax	£4,741	£4,905	£5,075	£5,367	£5,666	£25,753
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,741	£15,105	£18,335	£19,290	£15,899	£78,369
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	103%