	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,644	£13,917	£14,195	£14,550	£14,914	£71,220
Total Expenses	£8,943	£8,983	£9,021	£9,067	£9,114	£45,127
Profit Before Tax	£4,701	£4,934	£5,174	£5,483	£5,800	£26,093
Profit After Tax	£3,808	£3,997	£4,191	£4,442	£4,698	£21,136
Change In Property Value	£6,600	£11,330	£14,276	£15,132	£13,367	£60,705
Net Return	£10,408	£15,327	£18,467	£19,574	£18,065	£81,841
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	22%	27%	29%	26%	120%