	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,112	£14,324	£14,539	£14,902	£15,275	£73,151
Total Expenses	£10,651	£10,722	£10,784	£10,862	£10,942	£53,961
Profit Before Tax	£3,461	£3,602	£3,754	£4,040	£4,332	£19,190
Profit After Tax	£2,804	£2,918	£3,041	£3,272	£3,509	£15,543
Change In Property Value	£5,625	£10,378	£13,255	£15,255	£10,781	£55,294
Net Return	£8,429	£13,296	£16,296	£18,528	£14,290	£70,838
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	113%