	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£9,009	£9,043	£9,075	£9,122	£9,171	£45,419
Profit Before Tax	£5,295	£5,476	£5,661	£5,983	£6,312	£28,727
Profit After Tax	£4,289	£4,435	£4,586	£4,846	£5,113	£23,269
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£8,689	£13,411	£16,255	£17,098	£14,118	£69,571
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	21%	104%