	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,602	£14,894	£15,267	£15,648	£74,728
Total Expenses	£10,619	£10,660	£10,699	£10,747	£10,796	£53,521
Profit Before Tax	£3,697	£3,942	£4,195	£4,520	£4,852	£21,206
Profit After Tax	£2,995	£3,193	£3,398	£3,661	£3,930	£17,177
Change In Property Value	£8,100	£13,905	£17,520	£18,572	£16,405	£74,502
Net Return	£11,095	£17,098	£20,918	£22,232	£20,335	£91,679
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	12%	18%	22%	24%	22%	98%