	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,484	£14,701	£14,922	£15,295	£15,677	£75,079
Total Expenses	£10,847	£10,919	£10,982	£11,061	£11,142	£54,950
Profit Before Tax	£3,637	£3,782	£3,940	£4,234	£4,535	£20,129
Profit After Tax	£2,946	£3,064	£3,191	£3,429	£3,674	£16,304
Change In Property Value	£6,899	£13,027	£14,993	£15,892	£12,634	£63,444
Net Return	£9,844	£16,090	£18,184	£19,321	£16,308	£79,748
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%