	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,592	£14,811	£15,033	£15,409	£15,794	£75,639
Total Expenses	£9,893	£9,964	£10,028	£10,107	£10,188	£50,180
Profit Before Tax	£4,699	£4,846	£5,005	£5,302	£5,606	£25,459
Profit After Tax	£3,807	£3,926	£4,054	£4,294	£4,541	£20,622
Change In Property Value	£5,999	£11,327	£13,037	£13,819	£10,986	£55,167
Net Return	£9,805	£15,253	£17,091	£18,113	£15,527	£75,788
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%