	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	£9,913	£9,985	£10,049	£10,129	£10,210	£50,286
Profit Before Tax	£4,883	£5,033	£5,194	£5,496	£5,805	£26,410
Profit After Tax	£3,955	£4,077	£4,208	£4,451	£4,702	£21,392
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£9,954	£15,404	£17,244	£18,270	£15,688	£76,559
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	126%