	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£9,303	£9,337	£9,368	£9,415	£9,462	£46,885
Profit Before Tax	£4,725	£4,902	£5,084	£5,399	£5,721	£25,830
Profit After Tax	£3,827	£3,970	£4,118	£4,373	£4,634	£20,922
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£8,427	£13,354	£16,317	£17,182	£14,049	£69,330
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%