	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,796	£15,018	£15,243	£15,624	£16,015	£76,696
Total Expenses	£9,915	£9,987	£10,050	£10,130	£10,212	£50,294
Profit Before Tax	£4,881	£5,031	£5,193	£5,494	£5,803	£26,402
Profit After Tax	£3,954	£4,075	£4,206	£4,450	£4,700	£21,386
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£9,954	£15,405	£17,246	£18,272	£15,689	£76,567
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	126%