	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£9,835	£9,906	£9,969	£10,047	£10,126	£49,883
Profit Before Tax	£4,169	£4,308	£4,459	£4,741	£5,031	£22,708
Profit After Tax	£3,377	£3,489	£3,611	£3,840	£4,075	£18,393
Change In Property Value	£4,000	£8,160	£10,608	£11,138	£8,187	£42,093
Net Return	£7,377	£11,649	£14,219	£14,979	£12,262	£60,486
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%