	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,920	£14,198	£14,482	£14,844	£15,216	£72,661
Total Expenses	£9,614	£9,654	£9,693	£9,740	£9,787	£48,488
Profit Before Tax	£4,306	£4,544	£4,789	£5,105	£5,428	£24,172
Profit After Tax	£3,488	£3,681	£3,879	£4,135	£4,397	£19,580
Change In Property Value	£7,200	£12,360	£15,574	£16,508	£14,582	£66,224
Net Return	£10,688	£16,041	£19,453	£20,643	£18,979	£85,803
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	13%	20%	24%	25%	23%	105%