	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,503	£15,890	£16,288	£78,003
Total Expenses	£11,225	£11,298	£11,362	£11,442	£11,525	£56,852
Profit Before Tax	£3,823	£3,976	£4,141	£4,448	£4,763	£21,151
Profit After Tax	£3,096	£3,221	£3,354	£3,603	£3,858	£17,132
Change In Property Value	£5,999	£11,068	£14,136	£16,269	£11,497	£58,968
Net Return	£9,095	£14,288	£17,490	£19,872	£15,355	£76,101
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	12%	20%	24%	27%	21%	104%