	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,172	£14,385	£14,600	£14,965	£15,339	£73,462
Total Expenses	£10,125	£10,197	£10,259	£10,338	£10,418	£51,337
Profit Before Tax	£4,047	£4,188	£4,341	£4,628	£4,922	£22,125
Profit After Tax	£3,278	£3,392	£3,516	£3,748	£3,987	£17,921
Change In Property Value	£6,255	£11,811	£13,594	£14,409	£11,455	£57,524
Net Return	£9,532	£15,203	£17,110	£18,158	£15,442	£75,445
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	29%	24%	119%