	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,352	£14,639	£14,932	£15,305	£15,688	£74,916
Total Expenses	£10,031	£10,110	£10,180	£10,259	£10,340	£50,920
Profit Before Tax	£4,321	£4,529	£4,752	£5,046	£5,348	£23,995
Profit After Tax	£3,500	£3,669	£3,849	£4,087	£4,332	£19,436
Change In Property Value	£6,150	£10,558	£13,302	£14,101	£12,456	£56,566
Net Return	£9,650	£14,226	£17,151	£18,188	£16,787	£76,002
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	20%	25%	26%	24%	109%