	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,736	£14,957	£15,181	£15,561	£15,950	£76,385
Total Expenses	£10,552	£10,624	£10,688	£10,767	£10,849	£53,480
Profit Before Tax	£4,184	£4,333	£4,494	£4,794	£5,101	£22,905
Profit After Tax	£3,389	£3,510	£3,640	£3,883	£4,132	£18,553
Change In Property Value	£2,200	£6,666	£9,155	£10,711	£8,706	£37,437
Net Return	£5,589	£10,176	£12,795	£14,594	£12,837	£55,990
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	8%	15%	19%	22%	19%	84%