	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	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£8,562	£13,387	£16,290	£17,145	£14,088	£69,473
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	20%	24%	25%	21%	101%