	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,172	£14,385	£14,600	£14,965	£15,339	£73,462
Total Expenses	£9,157	£9,190	£9,222	£9,269	£9,317	£46,155
Profit Before Tax	£5,015	£5,194	£5,378	£5,696	£6,022	£27,306
Profit After Tax	£4,062	£4,207	£4,356	£4,614	£4,878	£22,118
Change In Property Value	£6,750	£12,746	£14,670	£15,550	£12,362	£62,078
Net Return	£10,812	£16,954	£19,026	£20,164	£17,240	£84,196
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	123%