	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	£9,179	£9,213	£9,246	£9,293	£9,342	£46,274
Profit Before Tax	£5,221	£5,403	£5,590	£5,913	£6,244	£28,370
Profit After Tax	£4,229	£4,376	£4,528	£4,789	£5,058	£22,980
Change In Property Value	£7,875	£12,808	£14,741	£15,625	£13,802	£64,852
Net Return	£12,104	£17,184	£19,269	£20,415	£18,860	£87,832
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	18%	25%	28%	30%	28%	128%