	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,181	£15,561	£15,950	£76,385
Total Expenses	£11,035	£11,107	£11,170	£11,250	£11,332	£55,893
Profit Before Tax	£3,701	£3,850	£4,011	£4,311	£4,618	£20,492
Profit After Tax	£2,998	£3,119	£3,249	£3,492	£3,741	£16,598
Change In Property Value	£5,875	£10,839	£13,844	£15,934	£11,260	£57,752
Net Return	£8,873	£13,958	£17,093	£19,425	£15,001	£74,350
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	20%	24%	27%	21%	104%