	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,944	£14,223	£14,507	£14,870	£15,242	£72,786
Total Expenses	£9,906	£9,946	£9,985	£10,032	£10,080	£49,949
Profit Before Tax	£4,038	£4,277	£4,522	£4,838	£5,162	£22,837
Profit After Tax	£3,271	£3,464	£3,663	£3,919	£4,181	£18,498
Change In Property Value	£7,470	£12,824	£16,158	£17,127	£15,129	£68,707
Net Return	£10,741	£16,287	£19,821	£21,046	£19,310	£87,205
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	19%	23%	25%	23%	102%