	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,632	£13,905	£14,183	£14,537	£14,901	£71,157
Total Expenses	£9,424	£9,464	£9,502	£9,548	£9,595	£47,534
Profit Before Tax	£4,208	£4,441	£4,681	£4,989	£5,306	£23,624
Profit After Tax	£3,408	£3,597	£3,791	£4,041	£4,298	£19,135
Change In Property Value	£7,050	£12,103	£15,249	£16,164	£14,278	£64,844
Net Return	£10,458	£15,699	£19,040	£20,205	£18,576	£83,979
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	25%	23%	105%