	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	£9,875	£9,947	£10,010	£10,088	£10,169	£50,089
Profit Before Tax	£4,525	£4,669	£4,826	£5,118	£5,417	£24,555
Profit After Tax	£3,665	£3,782	£3,909	£4,145	£4,388	£19,890
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£9,665	£15,112	£16,949	£17,968	£15,377	£75,070
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	29%	25%	123%