	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,328	£14,543	£14,761	£15,130	£15,508	£74,270
Total Expenses	£9,836	£9,907	£9,970	£10,049	£10,129	£49,890
Profit Before Tax	£4,492	£4,636	£4,791	£5,081	£5,379	£24,380
Profit After Tax	£3,639	£3,755	£3,881	£4,116	£4,357	£19,748
Change In Property Value	£5,970	£11,273	£12,975	£13,753	£10,934	£54,904
Net Return	£9,609	£15,028	£16,855	£17,869	£15,291	£74,652
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%