	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,994	£15,294	£15,676	£16,068	£76,732
Total Expenses	£10,227	£10,306	£10,377	£10,457	£10,539	£51,906
Profit Before Tax	£4,473	£4,688	£4,917	£5,219	£5,529	£24,826
Profit After Tax	£3,623	£3,797	£3,983	£4,227	£4,479	£20,109
Change In Property Value	£6,300	£10,815	£13,627	£14,445	£12,759	£57,946
Net Return	£9,923	£14,612	£17,609	£18,672	£17,238	£78,055
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	14%	20%	25%	26%	24%	109%