	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,424	£14,640	£14,860	£15,231	£15,612	£74,768
Total Expenses	£9,343	£9,377	£9,409	£9,457	£9,505	£47,090
Profit Before Tax	£5,081	£5,264	£5,451	£5,775	£6,107	£27,678
Profit After Tax	£4,116	£4,263	£4,415	£4,678	£4,947	£22,419
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£9,866	£14,872	£17,965	£20,272	£15,967	£78,942
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	14%	21%	26%	29%	23%	113%