	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,688	£14,982	£15,356	£15,740	£75,166
Total Expenses	£9,179	£9,221	£9,260	£9,308	£9,357	£46,325
Profit Before Tax	£5,221	£5,467	£5,722	£6,048	£6,383	£28,841
Profit After Tax	£4,229	£4,429	£4,635	£4,899	£5,170	£23,361
Change In Property Value	£6,750	£11,587	£14,600	£15,476	£13,670	£62,083
Net Return	£10,979	£16,016	£19,234	£20,375	£18,841	£85,445
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	23%	27%	29%	27%	122%