	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,358	£14,645	£15,011	£15,386	£73,475
Total Expenses	£8,986	£9,027	£9,066	£9,113	£9,161	£45,352
Profit Before Tax	£5,090	£5,331	£5,579	£5,898	£6,225	£28,123
Profit After Tax	£4,123	£4,318	£4,519	£4,777	£5,042	£22,779
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£10,723	£15,648	£18,795	£19,910	£18,409	£83,484
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	27%	29%	27%	122%