	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,181	£15,561	£15,950	£76,385
Total Expenses	£9,533	£9,568	£9,600	£9,649	£9,698	£48,048
Profit Before Tax	£5,203	£5,389	£5,581	£5,912	£6,252	£28,337
Profit After Tax	£4,214	£4,365	£4,521	£4,789	£5,064	£22,953
Change In Property Value	£5,874	£10,837	£13,841	£15,930	£11,257	£57,740
Net Return	£10,088	£15,202	£18,362	£20,719	£16,321	£80,692
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%