	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,340	£14,555	£14,773	£15,143	£15,521	£74,333
Total Expenses	£10,995	£11,067	£11,129	£11,208	£11,289	£55,688
Profit Before Tax	£3,345	£3,488	£3,644	£3,935	£4,233	£18,644
Profit After Tax	£2,709	£2,826	£2,952	£3,187	£3,428	£15,102
Change In Property Value	£5,875	£9,635	£13,778	£15,857	£11,206	£56,351
Net Return	£8,584	£12,461	£16,730	£19,044	£14,634	£71,453
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	12%	17%	23%	27%	20%	100%