	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,676	£14,896	£15,120	£15,498	£15,885	£76,074
Total Expenses	£10,997	£11,069	£11,132	£11,212	£11,293	£55,701
Profit Before Tax	£3,679	£3,828	£3,988	£4,286	£4,592	£20,373
Profit After Tax	£2,980	£3,100	£3,230	£3,472	£3,720	£16,502
Change In Property Value	£5,850	£10,793	£13,785	£15,866	£11,212	£57,506
Net Return	£8,830	£13,894	£17,015	£19,337	£14,931	£74,008
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	20%	24%	27%	21%	113%