	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,196	£14,409	£14,625	£14,991	£15,365	£73,586
Total Expenses	£9,855	£9,926	£9,989	£10,067	£10,147	£49,983
Profit Before Tax	£4,341	£4,483	£4,637	£4,924	£5,218	£23,603
Profit After Tax	£3,517	£3,631	£3,756	£3,988	£4,227	£19,119
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£9,517	£14,961	£16,795	£17,810	£15,216	£74,299
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%