	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,284	£14,570	£14,934	£15,307	£73,099
Total Expenses	£9,835	£9,913	£9,983	£10,061	£10,141	£49,933
Profit Before Tax	£4,169	£4,371	£4,587	£4,873	£5,166	£23,166
Profit After Tax	£3,377	£3,540	£3,715	£3,947	£4,185	£18,764
Change In Property Value	£6,000	£10,300	£12,978	£13,756	£12,151	£55,185
Net Return	£9,377	£13,840	£16,693	£17,703	£16,336	£73,949
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	14%	20%	25%	26%	24%	109%