	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,204	£15,432	£15,818	£16,213	£16,700	£79,367
Total Expenses	£11,455	£11,524	£11,606	£11,689	£11,780	£58,055
Profit Before Tax	£3,749	£3,908	£4,212	£4,524	£4,919	£21,312
Profit After Tax	£3,036	£3,165	£3,412	£3,665	£3,985	£17,263
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,036	£9,345	£15,082	£17,096	£18,221	£68,780
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	15%	15%	25%	28%	30%	113%