	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,952	£15,176	£15,404	£15,789	£16,184	£77,505
Total Expenses	£10,895	£10,968	£11,032	£11,112	£11,194	£55,201
Profit Before Tax	£4,057	£4,208	£4,372	£4,677	£4,990	£22,304
Profit After Tax	£3,286	£3,409	£3,542	£3,788	£4,042	£18,066
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£7,886	£12,793	£15,741	£16,598	£13,456	£66,473
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	11%	18%	22%	24%	19%	95%