	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,412	£14,628	£14,848	£15,219	£15,599	£74,706
Total Expenses	£10,840	£10,911	£10,974	£11,053	£11,134	£54,913
Profit Before Tax	£3,572	£3,717	£3,873	£4,165	£4,465	£19,793
Profit After Tax	£2,893	£3,011	£3,137	£3,374	£3,617	£16,032
Change In Property Value	£5,749	£10,606	£13,547	£15,591	£11,018	£56,511
Net Return	£8,642	£13,617	£16,684	£18,965	£14,635	£72,543
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	12%	19%	24%	27%	21%	104%