	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,604	£14,823	£15,045	£15,422	£15,807	£75,701
Total Expenses	£9,895	£9,967	£10,031	£10,110	£10,191	£50,194
Profit Before Tax	£4,709	£4,856	£5,015	£5,312	£5,616	£25,507
Profit After Tax	£3,814	£3,933	£4,062	£4,302	£4,549	£20,660
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£9,814	£15,263	£17,102	£18,125	£15,538	£75,841
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%