	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,180	£15,408	£15,793	£16,188	£16,673	£79,242
Total Expenses	£11,143	£11,178	£11,227	£11,277	£11,336	£56,161
Profit Before Tax	£4,037	£4,230	£4,566	£4,910	£5,337	£23,080
Profit After Tax	£3,270	£3,426	£3,699	£3,977	£4,323	£18,695
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,170	£10,533	£17,119	£19,423	£20,695	£77,941
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%