	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,724	£14,945	£15,169	£15,548	£15,937	£76,323
Total Expenses	£9,373	£9,407	£9,440	£9,488	£9,538	£47,246
Profit Before Tax	£5,351	£5,538	£5,729	£6,060	£6,399	£29,077
Profit After Tax	£4,335	£4,485	£4,641	£4,909	£5,183	£23,553
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£11,235	£17,515	£19,636	£20,804	£17,820	£87,010
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	25%	124%