	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,796	£15,018	£15,243	£15,624	£16,015	£76,696
Total Expenses	£9,782	£9,817	£9,850	£9,898	£9,948	£49,294
Profit Before Tax	£5,014	£5,201	£5,394	£5,726	£6,067	£27,402
Profit After Tax	£4,061	£4,213	£4,369	£4,638	£4,914	£22,196
Change In Property Value	£6,063	£9,943	£14,218	£16,363	£11,563	£58,150
Net Return	£10,124	£14,155	£18,587	£21,002	£16,478	£80,345
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%