	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,079	£15,305	£15,688	£16,080	£77,007
Total Expenses	£10,725	£10,797	£10,861	£10,941	£11,023	£54,347
Profit Before Tax	£4,131	£4,282	£4,444	£4,747	£5,057	£22,660
Profit After Tax	£3,346	£3,468	£3,600	£3,845	£4,096	£18,355
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£7,846	£12,648	£15,534	£16,376	£13,306	£65,710
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	18%	23%	24%	19%	96%