	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,784	£15,080	£15,381	£15,766	£16,160	£77,171
Total Expenses	£11,309	£11,351	£11,392	£11,441	£11,491	£56,983
Profit Before Tax	£3,475	£3,728	£3,990	£4,325	£4,669	£20,188
Profit After Tax	£2,815	£3,020	£3,232	£3,503	£3,782	£16,352
Change In Property Value	£8,700	£14,935	£18,818	£19,947	£17,620	£80,020
Net Return	£11,515	£17,955	£22,050	£23,451	£21,402	£96,372
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	11%	18%	22%	23%	21%	96%