	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,724	£14,945	£15,169	£15,548	£15,937	£76,323
Total Expenses	£9,373	£9,407	£9,440	£9,488	£9,538	£47,246
Profit Before Tax	£5,351	£5,538	£5,729	£6,060	£6,399	£29,077
Profit After Tax	£4,335	£4,485	£4,641	£4,909	£5,183	£23,553
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£8,935	£13,869	£16,840	£17,718	£14,598	£71,960
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	103%