	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£9,873	£9,945	£10,008	£10,087	£10,167	£50,081
Profit Before Tax	£4,527	£4,671	£4,827	£5,119	£5,419	£24,563
Profit After Tax	£3,667	£3,784	£3,910	£4,147	£4,389	£19,896
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£9,665	£15,111	£16,947	£17,965	£15,375	£75,063
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%