	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,208	£14,421	£14,637	£15,003	£15,378	£73,648
Total Expenses	£11,252	£11,285	£11,317	£11,364	£11,412	£56,631
Profit Before Tax	£2,956	£3,136	£3,320	£3,639	£3,966	£17,017
Profit After Tax	£2,395	£2,540	£2,689	£2,948	£3,212	£13,784
Change In Property Value	£7,250	£13,376	£17,084	£19,663	£13,895	£71,268
Net Return	£9,645	£15,916	£19,774	£22,610	£17,107	£85,052
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	11%	18%	22%	25%	19%	95%