	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,616	£14,835	£15,058	£15,434	£15,820	£75,763
Total Expenses	£10,379	£10,451	£10,514	£10,594	£10,675	£52,614
Profit Before Tax	£4,237	£4,384	£4,543	£4,840	£5,145	£23,150
Profit After Tax	£3,432	£3,551	£3,680	£3,921	£4,167	£18,751
Change In Property Value	£6,450	£12,180	£14,018	£14,859	£11,813	£59,319
Net Return	£9,882	£15,731	£17,698	£18,780	£15,980	£78,070
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%