	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,144	£15,523	£15,911	£76,199
Total Expenses	£10,227	£10,299	£10,362	£10,442	£10,523	£51,853
Profit Before Tax	£4,473	£4,622	£4,782	£5,081	£5,388	£24,346
Profit After Tax	£3,623	£3,744	£3,874	£4,116	£4,364	£19,720
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£7,823	£12,312	£15,012	£15,811	£12,960	£63,918
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	100%