	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,532	£14,750	£14,971	£15,346	£15,729	£75,328
Total Expenses	£10,158	£10,192	£10,224	£10,272	£10,321	£51,168
Profit Before Tax	£4,374	£4,558	£4,747	£5,073	£5,408	£24,160
Profit After Tax	£3,543	£3,692	£3,845	£4,109	£4,380	£19,569
Change In Property Value	£3	£5,100	£9,104	£12,114	£8,440	£34,760
Net Return	£3,546	£8,792	£12,948	£16,224	£12,820	£54,329
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	5%	11%	17%	21%	16%	70%