	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£10,768	£10,803	£10,853	£10,904	£10,963	£54,290
Profit Before Tax	£4,628	£4,824	£5,165	£5,515	£5,947	£26,079
Profit After Tax	£3,749	£3,908	£4,184	£4,467	£4,817	£21,124
Change In Property Value	£7,700	£7,970	£12,962	£14,918	£15,813	£59,362
Net Return	£11,449	£11,877	£17,146	£19,385	£20,630	£80,486
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	18%	26%	29%	31%	120%