	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,844	£15,141	£15,444	£15,830	£16,226	£77,484
Total Expenses	£10,993	£11,036	£11,076	£11,125	£11,175	£55,406
Profit Before Tax	£3,851	£4,105	£4,368	£4,705	£5,050	£22,078
Profit After Tax	£3,119	£3,325	£3,538	£3,811	£4,091	£17,883
Change In Property Value	£8,400	£14,420	£18,169	£19,259	£17,012	£77,261
Net Return	£11,519	£17,745	£21,707	£23,070	£21,103	£95,144
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	18%	22%	24%	22%	98%