	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,786	£15,082	£15,459	£15,845	£75,667
Total Expenses	£9,350	£9,391	£9,431	£9,479	£9,529	£47,180
Profit Before Tax	£5,146	£5,395	£5,650	£5,979	£6,317	£28,487
Profit After Tax	£4,168	£4,370	£4,577	£4,843	£5,116	£23,075
Change In Property Value	£6,900	£11,845	£14,925	£15,820	£13,974	£63,464
Net Return	£11,068	£16,215	£19,502	£20,663	£19,091	£86,539
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	27%	29%	27%	121%