	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£9,757	£9,828	£9,891	£9,969	£10,048	£49,494
Profit Before Tax	£4,271	£4,410	£4,561	£4,845	£5,135	£23,222
Profit After Tax	£3,459	£3,572	£3,695	£3,924	£4,160	£18,810
Change In Property Value	£5,925	£11,188	£12,877	£13,649	£10,851	£54,491
Net Return	£9,384	£14,760	£16,571	£17,574	£15,011	£73,300
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	28%	29%	25%	122%