	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,287	£14,501	£14,864	£15,236	£72,964
Total Expenses	£8,986	£9,020	£9,051	£9,098	£9,146	£45,301
Profit Before Tax	£5,090	£5,267	£5,450	£5,766	£6,090	£27,663
Profit After Tax	£4,123	£4,267	£4,415	£4,670	£4,933	£22,407
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£8,523	£13,243	£16,083	£16,923	£13,938	£68,709
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	103%