	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,760	£15,055	£15,356	£15,740	£16,134	£77,045
Total Expenses	£10,072	£10,151	£10,223	£10,303	£10,385	£51,133
Profit Before Tax	£4,688	£4,904	£5,134	£5,437	£5,749	£25,912
Profit After Tax	£3,797	£3,972	£4,158	£4,404	£4,657	£20,989
Change In Property Value	£6,150	£10,558	£13,302	£14,101	£12,456	£56,566
Net Return	£9,947	£14,530	£17,461	£18,505	£17,112	£77,555
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	21%	25%	26%	24%	111%