	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,404	£15,789	£16,184	£77,505
Total Expenses	£9,394	£9,429	£9,462	£9,511	£9,561	£47,356
Profit Before Tax	£5,558	£5,748	£5,942	£6,278	£6,623	£30,149
Profit After Tax	£4,502	£4,655	£4,813	£5,085	£5,365	£24,421
Change In Property Value	£3,449	£8,169	£10,871	£12,622	£9,277	£44,388
Net Return	£7,951	£12,824	£15,684	£17,707	£14,642	£68,809
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%