	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,776	£13,983	£14,192	£14,547	£14,911	£71,409
Total Expenses	£10,243	£10,276	£10,307	£10,353	£10,400	£51,581
Profit Before Tax	£3,533	£3,706	£3,885	£4,194	£4,510	£19,828
Profit After Tax	£2,862	£3,002	£3,147	£3,397	£3,653	£16,061
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£8,062	£13,610	£16,937	£17,877	£14,296	£70,782
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	89%