	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£9,326	£9,360	£9,392	£9,439	£9,487	£47,003
Profit Before Tax	£4,930	£5,110	£5,295	£5,615	£5,943	£26,894
Profit After Tax	£3,993	£4,139	£4,289	£4,548	£4,814	£21,784
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£8,593	£13,523	£16,488	£17,357	£14,229	£70,191
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%