	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,541	£14,832	£15,203	£15,583	£74,415
Total Expenses	£9,326	£9,367	£9,406	£9,454	£9,502	£47,055
Profit Before Tax	£4,930	£5,174	£5,426	£5,749	£6,080	£27,360
Profit After Tax	£3,993	£4,191	£4,395	£4,657	£4,925	£22,161
Change In Property Value	£6,900	£11,845	£14,925	£15,820	£13,974	£63,464
Net Return	£10,893	£16,036	£19,320	£20,477	£18,900	£85,626
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	22%	27%	29%	26%	119%