	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,156	£15,383	£15,768	£16,162	£16,647	£79,116
Total Expenses	£12,105	£12,174	£12,255	£12,338	£12,430	£61,302
Profit Before Tax	£3,051	£3,210	£3,513	£3,824	£4,217	£17,815
Profit After Tax	£2,471	£2,600	£2,845	£3,097	£3,416	£14,430
Change In Property Value	£7,577	£7,842	£12,755	£14,680	£15,561	£58,416
Net Return	£10,049	£10,442	£15,601	£17,777	£18,977	£72,846
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	15%	16%	24%	27%	29%	110%