	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,360	£15,590	£15,824	£16,220	£16,625	£79,620
Total Expenses	£9,758	£9,794	£9,827	£9,877	£9,928	£49,184
Profit Before Tax	£5,602	£5,797	£5,997	£6,343	£6,697	£30,436
Profit After Tax	£4,538	£4,695	£4,858	£5,138	£5,425	£24,653
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£9,338	£14,487	£17,587	£18,504	£15,249	£75,165
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	103%