	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,172	£14,455	£14,745	£15,113	£15,491	£73,976
Total Expenses	£10,657	£10,735	£10,805	£10,884	£10,964	£54,044
Profit Before Tax	£3,515	£3,721	£3,940	£4,230	£4,527	£19,932
Profit After Tax	£2,847	£3,014	£3,191	£3,426	£3,667	£16,145
Change In Property Value	£6,750	£11,588	£14,600	£15,476	£13,671	£62,085
Net Return	£9,597	£14,601	£17,791	£18,902	£17,338	£78,230
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	19%	23%	25%	23%	102%