	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,040	£14,321	£14,607	£14,972	£15,347	£73,287
Total Expenses	£9,196	£9,274	£9,343	£9,422	£9,502	£46,736
Profit Before Tax	£4,845	£5,047	£5,264	£5,551	£5,845	£26,552
Profit After Tax	£3,924	£4,088	£4,264	£4,496	£4,734	£21,507
Change In Property Value	£5,400	£9,270	£11,680	£12,381	£10,937	£49,668
Net Return	£9,324	£13,358	£15,944	£16,877	£15,671	£71,175
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	15%	22%	26%	28%	26%	116%