	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,112	£14,324	£14,539	£14,902	£15,275	£73,151
Total Expenses	£9,151	£9,184	£9,216	£9,263	£9,311	£46,124
Profit Before Tax	£4,961	£5,139	£5,323	£5,639	£5,964	£27,026
Profit After Tax	£4,019	£4,163	£4,311	£4,568	£4,831	£21,891
Change In Property Value	£5,625	£10,378	£13,255	£15,255	£10,781	£55,294
Net Return	£9,644	£14,541	£17,566	£19,823	£15,611	£77,186
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%