	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,640	£14,860	£15,082	£15,460	£15,846	£75,888
Total Expenses	£9,686	£9,720	£9,753	£9,801	£9,850	£48,811
Profit Before Tax	£4,954	£5,139	£5,329	£5,658	£5,996	£27,077
Profit After Tax	£4,013	£4,163	£4,317	£4,583	£4,856	£21,932
Change In Property Value	£6,000	£9,840	£14,071	£16,195	£11,444	£57,550
Net Return	£10,013	£14,003	£18,388	£20,778	£16,301	£79,482
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	19%	25%	28%	22%	109%