	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,980	£14,260	£14,545	£14,908	£15,281	£72,974
Total Expenses	£8,816	£8,856	£8,895	£8,942	£8,990	£44,498
Profit Before Tax	£5,164	£5,404	£5,650	£5,967	£6,292	£28,476
Profit After Tax	£4,183	£4,377	£4,576	£4,833	£5,096	£23,066
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£10,633	£15,449	£18,528	£19,621	£18,159	£82,391
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	24%	28%	30%	28%	126%