	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,940	£15,164	£15,392	£15,776	£16,171	£77,443
Total Expenses	£9,877	£9,912	£9,945	£9,994	£10,044	£49,771
Profit Before Tax	£5,063	£5,252	£5,447	£5,783	£6,127	£27,672
Profit After Tax	£4,101	£4,254	£4,412	£4,684	£4,963	£22,414
Change In Property Value	£7,350	£13,879	£15,974	£16,932	£13,461	£67,596
Net Return	£11,451	£18,134	£20,386	£21,616	£18,424	£90,010
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	121%