	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£10,779	£10,812	£10,845	£10,892	£10,940	£54,268
Profit Before Tax	£3,525	£3,706	£3,892	£4,213	£4,542	£19,878
Profit After Tax	£2,856	£3,002	£3,152	£3,412	£3,679	£16,102
Change In Property Value	£4,125	£9,769	£13,000	£15,095	£11,095	£53,084
Net Return	£6,981	£12,771	£16,153	£18,507	£14,774	£69,186
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	8%	15%	19%	22%	17%	82%