	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,508	£14,726	£14,947	£15,320	£15,703	£75,203
Total Expenses	£11,816	£11,888	£11,951	£12,030	£12,111	£59,797
Profit Before Tax	£2,692	£2,838	£2,995	£3,290	£3,592	£15,406
Profit After Tax	£2,180	£2,298	£2,426	£2,665	£2,909	£12,479
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£7,380	£12,906	£16,217	£17,145	£13,552	£67,200
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	16%	20%	22%	17%	85%