	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,716	£16,109	£16,512	£16,925	£80,670
Total Expenses	£11,164	£11,206	£11,256	£11,308	£11,360	£56,294
Profit Before Tax	£4,244	£4,510	£4,853	£5,204	£5,565	£24,375
Profit After Tax	£3,438	£3,653	£3,931	£4,215	£4,508	£19,744
Change In Property Value	£6,899	£7,105	£12,198	£15,369	£16,291	£57,862
Net Return	£10,336	£10,758	£16,128	£19,584	£20,799	£77,606
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	15%	22%	27%	29%	108%