	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,764	£14,039	£14,320	£14,678	£15,045	£71,846
Total Expenses	£10,294	£10,372	£10,441	£10,518	£10,598	£52,222
Profit Before Tax	£3,470	£3,668	£3,879	£4,160	£4,447	£19,624
Profit After Tax	£2,811	£2,971	£3,142	£3,369	£3,602	£15,896
Change In Property Value	£6,450	£11,073	£13,951	£14,788	£13,063	£59,325
Net Return	£9,261	£14,043	£17,094	£18,158	£16,666	£75,221
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	21%	26%	27%	25%	113%