	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,956	£14,165	£14,378	£14,737	£15,106	£72,342
Total Expenses	£9,135	£9,168	£9,200	£9,246	£9,294	£46,043
Profit Before Tax	£4,821	£4,997	£5,178	£5,491	£5,812	£26,299
Profit After Tax	£3,905	£4,048	£4,194	£4,448	£4,708	£21,302
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£8,405	£13,228	£16,128	£16,978	£13,918	£68,657
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%