	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£9,135	£9,168	£9,200	£9,246	£9,294	£46,043
Profit Before Tax	£4,821	£4,997	£5,178	£5,491	£5,812	£26,299
Profit After Tax	£3,905	£4,048	£4,194	£4,448	£4,708	£21,302
Change In Property Value	£5,625	£9,225	£13,192	£15,183	£10,729	£53,953
Net Return	£9,530	£13,273	£17,386	£19,630	£15,437	£75,255
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	14%	19%	25%	29%	23%	110%