	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,808	£15,030	£15,256	£15,637	£16,028	£76,759
Total Expenses	£11,042	£11,114	£11,178	£11,258	£11,339	£55,931
Profit Before Tax	£3,766	£3,916	£4,078	£4,379	£4,688	£20,828
Profit After Tax	£3,051	£3,172	£3,303	£3,547	£3,798	£16,870
Change In Property Value	£4,700	£9,588	£12,464	£13,088	£9,619	£49,459
Net Return	£7,751	£12,760	£15,767	£16,635	£13,417	£66,330
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%