	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,232	£14,445	£14,662	£15,029	£15,404	£73,773
Total Expenses	£9,696	£9,767	£9,830	£9,908	£9,988	£49,189
Profit Before Tax	£4,536	£4,678	£4,832	£5,120	£5,416	£24,584
Profit After Tax	£3,674	£3,790	£3,914	£4,148	£4,387	£19,913
Change In Property Value	£5,849	£11,044	£12,711	£13,473	£10,711	£53,787
Net Return	£9,523	£14,833	£16,625	£17,621	£15,098	£73,700
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	25%	28%	30%	25%	124%