	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£10,183	£10,255	£10,317	£10,396	£10,476	£51,627
Profit Before Tax	£4,097	£4,240	£4,394	£4,683	£4,980	£22,394
Profit After Tax	£3,318	£3,434	£3,559	£3,794	£4,034	£18,139
Change In Property Value	£6,299	£11,894	£13,689	£14,510	£11,535	£57,926
Net Return	£9,617	£15,328	£17,248	£18,303	£15,569	£76,065
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	29%	24%	119%