	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£11,495	£11,564	£11,647	£11,731	£11,824	£58,262
Profit Before Tax	£4,105	£4,270	£4,583	£4,904	£5,311	£23,172
Profit After Tax	£3,325	£3,458	£3,712	£3,972	£4,302	£18,770
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,325	£9,638	£15,382	£17,403	£18,539	£70,287
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%