	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£10,535	£10,569	£10,618	£10,668	£10,727	£53,116
Profit Before Tax	£4,513	£4,705	£5,038	£5,379	£5,802	£25,437
Profit After Tax	£3,656	£3,811	£4,081	£4,357	£4,699	£20,604
Change In Property Value	£7,525	£7,788	£12,667	£14,578	£15,453	£58,012
Net Return	£11,181	£11,599	£16,748	£18,936	£20,153	£78,616
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	17%	18%	26%	29%	31%	120%