	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,076	£14,358	£14,645	£15,011	£15,386	£73,475
Total Expenses	£10,484	£10,563	£10,632	£10,711	£10,791	£53,181
Profit Before Tax	£3,592	£3,795	£4,012	£4,300	£4,595	£20,294
Profit After Tax	£2,909	£3,074	£3,250	£3,483	£3,722	£16,438
Change In Property Value	£6,599	£11,327	£14,273	£15,129	£13,364	£60,691
Net Return	£9,508	£14,401	£17,523	£18,612	£17,086	£77,129
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	21%	26%	27%	25%	113%