	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	£10,702	£10,771	£10,853	£10,938	£11,030	£54,294
Profit Before Tax	£4,899	£5,063	£5,376	£5,698	£6,104	£27,140
Profit After Tax	£3,968	£4,101	£4,355	£4,615	£4,944	£21,983
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£9,368	£9,663	£14,858	£16,703	£17,758	£68,349
Return From Rental Income (%)	7%	7%	8%	8%	9%	40%
Total Net Return (%)	17%	18%	27%	30%	32%	124%