	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,028	£14,238	£14,452	£14,813	£15,184	£72,715
Total Expenses	£10,803	£10,874	£10,936	£11,014	£11,094	£54,722
Profit Before Tax	£3,225	£3,364	£3,516	£3,799	£4,090	£17,993
Profit After Tax	£2,612	£2,725	£2,848	£3,077	£3,313	£14,575
Change In Property Value	£5,750	£10,609	£13,550	£15,595	£11,020	£56,523
Net Return	£8,362	£13,334	£16,397	£18,672	£14,333	£71,098
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	27%	20%	102%