	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,030	£15,256	£15,637	£16,028	£76,759
Total Expenses	£9,542	£9,577	£9,609	£9,658	£9,708	£48,094
Profit Before Tax	£5,266	£5,453	£5,646	£5,979	£6,320	£28,665
Profit After Tax	£4,266	£4,417	£4,573	£4,843	£5,119	£23,218
Change In Property Value	£8,225	£13,377	£15,396	£16,320	£14,416	£67,734
Net Return	£12,491	£17,795	£19,970	£21,163	£19,535	£90,953
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	17%	25%	28%	30%	27%	127%