	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£9,202	£9,237	£9,269	£9,317	£9,367	£46,392
Profit Before Tax	£5,426	£5,611	£5,801	£6,130	£6,467	£29,434
Profit After Tax	£4,395	£4,545	£4,699	£4,965	£5,238	£23,841
Change In Property Value	£6,750	£12,746	£14,670	£15,550	£12,362	£62,078
Net Return	£11,145	£17,291	£19,369	£20,515	£17,600	£85,920
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	30%	26%	125%