	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£9,662	£9,696	£9,728	£9,776	£9,824	£48,687
Profit Before Tax	£4,738	£4,920	£5,107	£5,430	£5,762	£25,957
Profit After Tax	£3,838	£3,985	£4,137	£4,399	£4,667	£21,025
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£8,638	£13,777	£16,866	£17,765	£14,491	£71,537
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	19%	23%	24%	20%	98%