	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,556	£14,774	£14,996	£15,371	£15,755	£75,452
Total Expenses	£10,319	£10,354	£10,386	£10,434	£10,483	£51,977
Profit Before Tax	£4,237	£4,421	£4,610	£4,937	£5,272	£23,475
Profit After Tax	£3,432	£3,581	£3,734	£3,999	£4,270	£19,015
Change In Property Value	£5,199	£10,606	£13,788	£14,477	£10,641	£54,711
Net Return	£8,631	£14,187	£17,522	£18,476	£14,911	£73,725
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	11%	18%	22%	23%	19%	93%